[TGL] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 133.43%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 181,548 167,904 186,840 144,540 97,496 80,180 72,372 16.55%
PBT 46,116 44,292 53,860 28,084 16,036 7,420 6,896 37.23%
Tax -11,940 -11,112 -13,476 -7,300 -3,508 -1,900 -2,128 33.28%
NP 34,176 33,180 40,384 20,784 12,528 5,520 4,768 38.83%
-
NP to SH 34,376 33,128 40,300 20,780 12,364 5,288 4,768 38.97%
-
Tax Rate 25.89% 25.09% 25.02% 25.99% 21.88% 25.61% 30.86% -
Total Cost 147,372 134,724 146,456 123,756 84,968 74,660 67,604 13.86%
-
Net Worth 67,900 60,932 41,504 32,170 21,589 18,885 15,360 28.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 67,900 60,932 41,504 32,170 21,589 18,885 15,360 28.09%
NOSH 40,177 40,087 20,752 20,755 20,758 20,753 20,481 11.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.82% 19.76% 21.61% 14.38% 12.85% 6.88% 6.59% -
ROE 50.63% 54.37% 97.10% 64.59% 57.27% 28.00% 31.04% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 451.86 418.85 900.34 696.41 469.66 386.34 353.36 4.18%
EPS 85.56 82.64 121.36 100.12 59.56 25.48 23.28 24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.52 2.00 1.55 1.04 0.91 0.75 14.49%
Adjusted Per Share Value based on latest NOSH - 20,755
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 214.58 198.46 220.84 170.84 115.24 94.77 85.54 16.55%
EPS 40.63 39.16 47.63 24.56 14.61 6.25 5.64 38.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8026 0.7202 0.4906 0.3802 0.2552 0.2232 0.1816 28.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.51 0.93 0.64 0.01 0.02 0.01 0.02 -
P/RPS 0.33 0.22 0.07 0.00 0.00 0.00 0.01 79.04%
P/EPS 1.76 1.13 0.33 0.01 0.03 0.04 0.09 64.10%
EY 56.66 88.86 303.43 10,012.00 2,978.00 2,548.00 1,164.00 -39.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.61 0.32 0.01 0.02 0.01 0.03 75.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 24/11/09 25/11/08 28/11/07 29/11/06 29/11/05 23/12/04 -
Price 1.73 1.15 0.64 0.01 0.01 0.01 0.02 -
P/RPS 0.38 0.27 0.07 0.00 0.00 0.00 0.01 83.30%
P/EPS 2.02 1.39 0.33 0.01 0.02 0.04 0.09 67.91%
EY 49.46 71.86 303.43 10,012.00 5,956.00 2,548.00 1,164.00 -40.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 0.32 0.01 0.01 0.01 0.03 79.94%

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