[TGL] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -44.23%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 111,686 93,520 84,181 81,102 83,416 81,121 71,354 7.74%
PBT 16,421 16,277 6,002 8,086 8,090 7,204 5,501 19.97%
Tax -4,376 -3,602 -1,177 -1,800 -1,882 -1,817 -220 64.52%
NP 12,045 12,674 4,825 6,286 6,208 5,386 5,281 14.71%
-
NP to SH 11,996 12,654 4,825 6,286 6,208 5,386 5,281 14.63%
-
Tax Rate 26.65% 22.13% 19.61% 22.26% 23.26% 25.22% 4.00% -
Total Cost 99,641 80,845 79,356 74,816 77,208 75,734 66,073 7.08%
-
Net Worth 35,904 28,018 21,747 18,868 13,799 0 4,278 42.50%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 35,904 28,018 21,747 18,868 13,799 0 4,278 42.50%
NOSH 20,754 20,754 21,114 20,509 19,999 19,996 19,994 0.62%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.78% 13.55% 5.73% 7.75% 7.44% 6.64% 7.40% -
ROE 33.41% 45.17% 22.19% 33.32% 44.99% 0.00% 123.43% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 538.14 450.60 398.69 395.44 417.08 405.68 356.86 7.07%
EPS 57.80 60.97 22.85 30.35 31.04 26.93 26.41 13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.35 1.03 0.92 0.69 0.00 0.214 41.62%
Adjusted Per Share Value based on latest NOSH - 20,508
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 131.60 110.20 99.19 95.57 98.29 95.59 84.08 7.74%
EPS 14.14 14.91 5.69 7.41 7.32 6.35 6.22 14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4231 0.3301 0.2563 0.2223 0.1626 0.00 0.0504 42.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
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 0.00 0.00 0.01 -
P/EPS 0.02 0.02 0.04 0.07 0.06 0.04 0.08 -20.61%
EY 5,780.00 6,097.33 2,285.33 1,532.61 1,552.00 2,693.84 1,320.67 27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.02 0.03 0.00 0.09 -30.64%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 16/05/07 30/05/06 26/05/05 27/05/04 29/05/03 30/05/02 -
Price 0.01 0.64 0.01 0.01 0.02 0.01 0.02 -
P/RPS 0.00 0.14 0.00 0.00 0.00 0.00 0.01 -
P/EPS 0.02 1.05 0.04 0.03 0.06 0.04 0.08 -20.61%
EY 5,780.00 95.27 2,285.33 3,065.22 1,552.00 2,693.84 1,320.67 27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.47 0.01 0.01 0.03 0.00 0.09 -30.64%

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