[TGL] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -21.15%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 75,298 73,346 73,080 73,551 75,161 75,015 76,861 -1.35%
PBT 8,040 7,909 4,448 3,926 4,695 4,451 4,870 39.64%
Tax -4,850 -4,907 -1,512 -1,469 -1,579 -1,501 -1,471 121.36%
NP 3,190 3,002 2,936 2,457 3,116 2,950 3,399 -4.13%
-
NP to SH 3,130 3,000 2,936 2,457 3,116 2,950 3,399 -5.34%
-
Tax Rate 60.32% 62.04% 33.99% 37.42% 33.63% 33.72% 30.21% -
Total Cost 72,108 70,344 70,144 71,094 72,045 72,065 73,462 -1.23%
-
Net Worth 18,885 17,474 18,867 19,883 15,360 12,464 13,790 23.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 18,885 17,474 18,867 19,883 15,360 12,464 13,790 23.29%
NOSH 20,753 20,558 20,508 20,498 20,481 20,103 19,986 2.54%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.24% 4.09% 4.02% 3.34% 4.15% 3.93% 4.42% -
ROE 16.57% 17.17% 15.56% 12.36% 20.29% 23.67% 24.65% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 362.82 356.77 356.34 358.82 366.98 373.14 384.57 -3.80%
EPS 15.08 14.59 14.32 11.99 15.21 14.67 17.01 -7.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.92 0.97 0.75 0.62 0.69 20.24%
Adjusted Per Share Value based on latest NOSH - 20,498
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 89.00 86.69 86.38 86.93 88.84 88.66 90.85 -1.36%
EPS 3.70 3.55 3.47 2.90 3.68 3.49 4.02 -5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2232 0.2065 0.223 0.235 0.1816 0.1473 0.163 23.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.01 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.01 0.01 0.01 0.01 0.01 0.01 -
P/EPS 0.07 0.14 0.14 0.17 0.13 0.14 0.12 -30.16%
EY 1,508.18 729.63 715.80 599.32 760.70 733.70 850.33 46.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.02 0.02 0.03 0.03 0.03 -51.89%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 26/05/05 24/02/05 23/12/04 26/08/04 27/05/04 -
Price 0.01 0.01 0.01 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
P/EPS 0.07 0.07 0.07 0.17 0.13 0.14 0.12 -30.16%
EY 1,508.18 1,459.26 1,431.60 599.32 760.70 733.70 850.33 46.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.02 0.03 0.03 0.03 -51.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment