[TGL] YoY Annual (Unaudited) Result on 30-Jun-2005 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 100,440 85,665 74,385 73,346 74,815 74,940 62,924 8.09%
PBT 12,703 11,216 1,354 4,221 4,451 4,205 3,270 25.35%
Tax -2,964 -2,428 -569 -1,146 -1,501 -1,422 -99 76.12%
NP 9,739 8,788 785 3,075 2,950 2,783 3,171 20.54%
-
NP to SH 9,650 8,902 732 3,026 2,950 2,783 3,171 20.35%
-
Tax Rate 23.33% 21.65% 42.02% 27.15% 33.72% 33.82% 3.03% -
Total Cost 90,701 76,877 73,600 70,271 71,865 72,157 59,753 7.19%
-
Net Worth 42,128 27,598 18,677 17,687 14,081 7,799 3,441 51.75%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 42,128 27,598 18,677 17,687 14,081 7,799 3,441 51.75%
NOSH 20,753 20,750 20,753 20,566 20,116 20,000 20,006 0.61%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.70% 10.26% 1.06% 4.19% 3.94% 3.71% 5.04% -
ROE 22.91% 32.26% 3.92% 17.11% 20.95% 35.68% 92.15% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 483.98 412.83 358.43 356.62 371.91 374.70 314.52 7.44%
EPS 29.06 42.90 3.53 14.73 14.69 13.91 15.85 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.33 0.90 0.86 0.70 0.39 0.172 50.83%
Adjusted Per Share Value based on latest NOSH - 20,558
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 118.35 100.94 87.65 86.43 88.16 88.30 74.14 8.09%
EPS 11.37 10.49 0.86 3.57 3.48 3.28 3.74 20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4964 0.3252 0.2201 0.2084 0.1659 0.0919 0.0405 51.78%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.01 0.01 0.01 0.02 0.02 0.01 0.02 -
P/RPS 0.00 0.00 0.00 0.01 0.01 0.00 0.01 -
P/EPS 0.02 0.02 0.28 0.14 0.14 0.07 0.13 -26.77%
EY 4,649.90 4,290.00 352.72 735.65 733.22 1,391.50 792.50 34.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.01 0.02 0.03 0.03 0.12 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 29/08/07 29/08/06 29/08/05 26/08/04 29/08/03 29/08/02 -
Price 0.64 0.01 0.01 0.01 0.02 0.02 0.01 -
P/RPS 0.13 0.00 0.00 0.00 0.01 0.01 0.00 -
P/EPS 1.38 0.02 0.28 0.07 0.14 0.14 0.06 68.55%
EY 72.65 4,290.00 352.72 1,471.29 733.22 695.75 1,585.00 -40.14%
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 0.03 0.05 0.06 32.14%

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