[TGL] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -6.69%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 102,500 111,015 100,440 98,757 95,820 97,333 85,572 12.72%
PBT 14,305 19,147 12,703 10,647 11,437 13,492 10,480 22.93%
Tax -3,409 -4,508 -2,964 -2,867 -2,981 -3,320 -2,372 27.21%
NP 10,896 14,639 9,739 7,780 8,456 10,172 8,108 21.66%
-
NP to SH 10,958 14,531 9,651 7,850 8,413 10,308 8,204 21.17%
-
Tax Rate 23.83% 23.54% 23.33% 26.93% 26.06% 24.61% 22.63% -
Total Cost 91,604 96,376 90,701 90,977 87,364 87,161 77,464 11.76%
-
Net Worth 71,910 41,504 20,666 36,329 20,752 32,170 27,583 88.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 71,910 41,504 20,666 36,329 20,752 32,170 27,583 88.87%
NOSH 35,955 20,752 20,666 20,999 20,752 20,755 20,739 44.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.63% 13.19% 9.70% 7.88% 8.82% 10.45% 9.48% -
ROE 15.24% 35.01% 46.70% 21.61% 40.54% 32.04% 29.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 285.08 534.95 486.00 470.27 461.72 468.96 412.61 -21.75%
EPS 30.48 70.02 46.70 37.38 40.54 49.66 39.56 -15.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.73 1.00 1.55 1.33 31.09%
Adjusted Per Share Value based on latest NOSH - 20,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 121.15 131.22 118.72 116.73 113.26 115.04 101.14 12.72%
EPS 12.95 17.18 11.41 9.28 9.94 12.18 9.70 21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8499 0.4906 0.2443 0.4294 0.2453 0.3802 0.326 88.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.64 0.64 0.01 0.01 0.01 0.01 0.01 -
P/RPS 0.22 0.12 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.10 0.91 0.02 0.03 0.02 0.02 0.03 1576.77%
EY 47.62 109.41 4,669.84 3,738.10 4,053.91 4,966.49 3,955.75 -94.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.01 0.01 0.01 0.01 0.01 897.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 26/08/08 21/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.50 0.64 0.64 0.01 0.01 0.01 0.01 -
P/RPS 0.18 0.12 0.13 0.00 0.00 0.00 0.00 -
P/EPS 1.64 0.91 1.37 0.03 0.02 0.02 0.03 1323.03%
EY 60.95 109.41 72.97 3,738.10 4,053.91 4,966.49 3,955.75 -93.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.64 0.01 0.01 0.01 0.01 746.68%

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