[TGL] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 85.37%
YoY- 98.89%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 97,333 85,572 81,829 78,090 78,714 74,385 75,655 18.27%
PBT 13,492 10,480 9,001 6,717 3,508 1,354 6,346 65.26%
Tax -3,320 -2,372 -2,473 -2,068 -971 -569 -4,367 -16.68%
NP 10,172 8,108 6,528 4,649 2,537 785 1,979 197.53%
-
NP to SH 10,308 8,204 6,527 4,638 2,502 733 1,916 206.71%
-
Tax Rate 24.61% 22.63% 27.47% 30.79% 27.68% 42.02% 68.82% -
Total Cost 87,161 77,464 75,301 73,441 76,177 73,600 73,676 11.84%
-
Net Worth 32,170 27,583 27,993 27,385 21,589 18,668 21,357 31.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,170 27,583 27,993 27,385 21,589 18,668 21,357 31.37%
NOSH 20,755 20,739 20,735 20,746 20,758 20,743 20,735 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.45% 9.48% 7.98% 5.95% 3.22% 1.06% 2.62% -
ROE 32.04% 29.74% 23.32% 16.94% 11.59% 3.93% 8.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 468.96 412.61 394.62 376.40 379.18 358.60 364.86 18.19%
EPS 49.66 39.56 31.48 22.36 12.05 3.53 9.24 206.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.33 1.35 1.32 1.04 0.90 1.03 31.28%
Adjusted Per Share Value based on latest NOSH - 20,746
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 115.04 101.14 96.72 92.30 93.04 87.92 89.42 18.27%
EPS 12.18 9.70 7.71 5.48 2.96 0.87 2.26 207.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3802 0.326 0.3309 0.3237 0.2552 0.2207 0.2524 31.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.01 0.01 0.01 0.01 0.02 0.01 0.01 -
P/RPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/EPS 0.02 0.03 0.03 0.04 0.17 0.28 0.11 -67.87%
EY 4,966.49 3,955.75 3,147.68 2,235.58 602.63 353.37 924.03 206.52%
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 0.02 0.01 0.01 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 16/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.01 0.01 0.64 0.64 0.01 0.01 0.01 -
P/RPS 0.00 0.00 0.16 0.17 0.00 0.00 0.00 -
P/EPS 0.02 0.03 2.03 2.86 0.08 0.28 0.11 -67.87%
EY 4,966.49 3,955.75 49.18 34.93 1,205.27 353.37 924.03 206.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.47 0.48 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