[TGL] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -18.38%
YoY- 81.39%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 111,015 100,440 98,757 95,820 97,333 85,572 81,829 22.48%
PBT 19,147 12,703 10,647 11,437 13,492 10,480 9,001 65.17%
Tax -4,508 -2,964 -2,867 -2,981 -3,320 -2,372 -2,473 49.06%
NP 14,639 9,739 7,780 8,456 10,172 8,108 6,528 71.07%
-
NP to SH 14,531 9,651 7,850 8,413 10,308 8,204 6,527 70.25%
-
Tax Rate 23.54% 23.33% 26.93% 26.06% 24.61% 22.63% 27.47% -
Total Cost 96,376 90,701 90,977 87,364 87,161 77,464 75,301 17.82%
-
Net Worth 41,504 20,666 36,329 20,752 32,170 27,583 27,993 29.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 41,504 20,666 36,329 20,752 32,170 27,583 27,993 29.93%
NOSH 20,752 20,666 20,999 20,752 20,755 20,739 20,735 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.19% 9.70% 7.88% 8.82% 10.45% 9.48% 7.98% -
ROE 35.01% 46.70% 21.61% 40.54% 32.04% 29.74% 23.32% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 534.95 486.00 470.27 461.72 468.96 412.61 394.62 22.41%
EPS 70.02 46.70 37.38 40.54 49.66 39.56 31.48 70.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.73 1.00 1.55 1.33 1.35 29.86%
Adjusted Per Share Value based on latest NOSH - 20,752
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 131.22 118.72 116.73 113.26 115.04 101.14 96.72 22.48%
EPS 17.18 11.41 9.28 9.94 12.18 9.70 7.71 70.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4906 0.2443 0.4294 0.2453 0.3802 0.326 0.3309 29.92%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.01 0.01 0.01 0.01 0.01 0.01 -
P/RPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.91 0.02 0.03 0.02 0.02 0.03 0.03 866.60%
EY 109.41 4,669.84 3,738.10 4,053.91 4,966.49 3,955.75 3,147.68 -89.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.01 0.01 0.01 0.01 0.01 0.01 901.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 21/05/08 28/02/08 28/11/07 29/08/07 16/05/07 -
Price 0.64 0.64 0.01 0.01 0.01 0.01 0.64 -
P/RPS 0.12 0.13 0.00 0.00 0.00 0.00 0.16 -17.40%
P/EPS 0.91 1.37 0.03 0.02 0.02 0.03 2.03 -41.34%
EY 109.41 72.97 3,738.10 4,053.91 4,966.49 3,955.75 49.18 70.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.64 0.01 0.01 0.01 0.01 0.47 -22.55%

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