[TGL] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 40.73%
YoY- 240.66%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 95,820 97,333 85,572 81,829 78,090 78,714 74,385 18.33%
PBT 11,437 13,492 10,480 9,001 6,717 3,508 1,354 313.14%
Tax -2,981 -3,320 -2,372 -2,473 -2,068 -971 -569 200.73%
NP 8,456 10,172 8,108 6,528 4,649 2,537 785 385.64%
-
NP to SH 8,413 10,308 8,204 6,527 4,638 2,502 733 406.56%
-
Tax Rate 26.06% 24.61% 22.63% 27.47% 30.79% 27.68% 42.02% -
Total Cost 87,364 87,161 77,464 75,301 73,441 76,177 73,600 12.07%
-
Net Worth 20,752 32,170 27,583 27,993 27,385 21,589 18,668 7.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 20,752 32,170 27,583 27,993 27,385 21,589 18,668 7.28%
NOSH 20,752 20,755 20,739 20,735 20,746 20,758 20,743 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.82% 10.45% 9.48% 7.98% 5.95% 3.22% 1.06% -
ROE 40.54% 32.04% 29.74% 23.32% 16.94% 11.59% 3.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 461.72 468.96 412.61 394.62 376.40 379.18 358.60 18.29%
EPS 40.54 49.66 39.56 31.48 22.36 12.05 3.53 406.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.55 1.33 1.35 1.32 1.04 0.90 7.25%
Adjusted Per Share Value based on latest NOSH - 20,735
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 112.91 114.69 100.83 96.42 92.02 92.75 87.65 18.33%
EPS 9.91 12.15 9.67 7.69 5.47 2.95 0.86 407.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2445 0.3791 0.325 0.3299 0.3227 0.2544 0.22 7.27%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.01 0.01 0.01 0.01 0.01 0.02 0.01 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/EPS 0.02 0.02 0.03 0.03 0.04 0.17 0.28 -82.70%
EY 4,053.91 4,966.49 3,955.75 3,147.68 2,235.58 602.63 353.37 406.40%
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 0.02 0.01 0.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 16/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.01 0.01 0.01 0.64 0.64 0.01 0.01 -
P/RPS 0.00 0.00 0.00 0.16 0.17 0.00 0.00 -
P/EPS 0.02 0.02 0.03 2.03 2.86 0.08 0.28 -82.70%
EY 4,053.91 4,966.49 3,955.75 49.18 34.93 1,205.27 353.37 406.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.47 0.48 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