[TGL] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 74.75%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 186,840 144,540 97,496 80,180 72,372 71,788 58,648 21.28%
PBT 53,860 28,084 16,036 7,420 6,896 5,920 -1,304 -
Tax -13,476 -7,300 -3,508 -1,900 -2,128 -1,816 -324 86.03%
NP 40,384 20,784 12,528 5,520 4,768 4,104 -1,628 -
-
NP to SH 40,300 20,780 12,364 5,288 4,768 4,104 -1,628 -
-
Tax Rate 25.02% 25.99% 21.88% 25.61% 30.86% 30.68% - -
Total Cost 146,456 123,756 84,968 74,660 67,604 67,684 60,276 15.93%
-
Net Worth 41,504 32,170 21,589 18,885 15,360 9,199 3,207 53.16%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 41,504 32,170 21,589 18,885 15,360 9,199 3,207 53.16%
NOSH 20,752 20,755 20,758 20,753 20,481 19,999 20,049 0.57%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 21.61% 14.38% 12.85% 6.88% 6.59% 5.72% -2.78% -
ROE 97.10% 64.59% 57.27% 28.00% 31.04% 44.61% -50.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 900.34 696.41 469.66 386.34 353.36 358.94 292.52 20.58%
EPS 121.36 100.12 59.56 25.48 23.28 20.52 -8.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.55 1.04 0.91 0.75 0.46 0.16 52.28%
Adjusted Per Share Value based on latest NOSH - 20,753
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 220.84 170.84 115.24 94.77 85.54 84.85 69.32 21.28%
EPS 47.63 24.56 14.61 6.25 5.64 4.85 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4906 0.3802 0.2552 0.2232 0.1816 0.1087 0.0379 53.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.64 0.01 0.02 0.01 0.02 0.02 0.02 -
P/RPS 0.07 0.00 0.00 0.00 0.01 0.01 0.01 38.26%
P/EPS 0.33 0.01 0.03 0.04 0.09 0.10 -0.25 -
EY 303.43 10,012.00 2,978.00 2,548.00 1,164.00 1,026.00 -406.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.01 0.02 0.01 0.03 0.04 0.13 16.18%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 28/11/07 29/11/06 29/11/05 23/12/04 28/11/03 29/11/02 -
Price 0.64 0.01 0.01 0.01 0.02 0.02 0.01 -
P/RPS 0.07 0.00 0.00 0.00 0.01 0.01 0.00 -
P/EPS 0.33 0.01 0.02 0.04 0.09 0.10 -0.12 -
EY 303.43 10,012.00 5,956.00 2,548.00 1,164.00 1,026.00 -812.00 -
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 0.04 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