[TGL] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -25.5%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 78,714 74,385 75,655 77,111 75,298 73,346 73,080 5.07%
PBT 3,508 1,354 6,346 7,139 8,040 7,909 4,448 -14.62%
Tax -971 -569 -4,367 -4,730 -4,850 -4,907 -1,512 -25.54%
NP 2,537 785 1,979 2,409 3,190 3,002 2,936 -9.27%
-
NP to SH 2,502 733 1,916 2,332 3,130 3,000 2,936 -10.10%
-
Tax Rate 27.68% 42.02% 68.82% 66.26% 60.32% 62.04% 33.99% -
Total Cost 76,177 73,600 73,676 74,702 72,108 70,344 70,144 5.64%
-
Net Worth 21,589 18,668 21,357 22,826 18,885 17,474 18,867 9.39%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 21,589 18,668 21,357 22,826 18,885 17,474 18,867 9.39%
NOSH 20,758 20,743 20,735 20,751 20,753 20,558 20,508 0.81%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.22% 1.06% 2.62% 3.12% 4.24% 4.09% 4.02% -
ROE 11.59% 3.93% 8.97% 10.22% 16.57% 17.17% 15.56% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 379.18 358.60 364.86 371.60 362.82 356.77 356.34 4.22%
EPS 12.05 3.53 9.24 11.24 15.08 14.59 14.32 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.90 1.03 1.10 0.91 0.85 0.92 8.50%
Adjusted Per Share Value based on latest NOSH - 20,751
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 92.75 87.65 89.15 90.86 88.73 86.43 86.11 5.07%
EPS 2.95 0.86 2.26 2.75 3.69 3.53 3.46 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.22 0.2517 0.269 0.2225 0.2059 0.2223 9.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.02 0.01 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.01 0.00 0.00 0.00 0.00 0.01 0.01 0.00%
P/EPS 0.17 0.28 0.11 0.09 0.07 0.14 0.14 13.80%
EY 602.63 353.37 924.03 1,123.79 1,508.18 729.63 715.80 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.01 0.01 0.01 0.02 0.02 0.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 26/05/05 -
Price 0.01 0.01 0.01 0.01 0.01 0.01 0.01 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.08 0.28 0.11 0.09 0.07 0.07 0.07 9.30%
EY 1,205.27 353.37 924.03 1,123.79 1,508.18 1,459.26 1,431.60 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%

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