[TGL] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.69%
YoY- 162.25%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 110,432 111,440 111,686 93,520 84,181 81,102 83,416 4.78%
PBT 16,705 15,801 16,421 16,277 6,002 8,086 8,090 12.83%
Tax -4,257 -4,193 -4,376 -3,602 -1,177 -1,800 -1,882 14.56%
NP 12,448 11,608 12,045 12,674 4,825 6,286 6,208 12.28%
-
NP to SH 12,426 11,577 11,996 12,654 4,825 6,286 6,208 12.25%
-
Tax Rate 25.48% 26.54% 26.65% 22.13% 19.61% 22.26% 23.26% -
Total Cost 97,984 99,832 99,641 80,845 79,356 74,816 77,208 4.04%
-
Net Worth 59,352 43,820 35,904 28,018 21,747 18,868 13,799 27.51%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 59,352 43,820 35,904 28,018 21,747 18,868 13,799 27.51%
NOSH 40,103 35,918 20,754 20,754 21,114 20,509 19,999 12.28%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.27% 10.42% 10.78% 13.55% 5.73% 7.75% 7.44% -
ROE 20.94% 26.42% 33.41% 45.17% 22.19% 33.32% 44.99% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 275.37 310.26 538.14 450.60 398.69 395.44 417.08 -6.68%
EPS 30.99 34.87 57.80 60.97 22.85 30.35 31.04 -0.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.22 1.73 1.35 1.03 0.92 0.69 13.55%
Adjusted Per Share Value based on latest NOSH - 20,735
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 130.12 131.31 131.60 110.20 99.19 95.57 98.29 4.78%
EPS 14.64 13.64 14.14 14.91 5.69 7.41 7.32 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6994 0.5163 0.4231 0.3301 0.2563 0.2223 0.1626 27.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.10 0.50 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.40 0.16 0.00 0.00 0.00 0.01 0.00 -
P/EPS 3.55 1.55 0.02 0.02 0.04 0.07 0.06 97.33%
EY 28.17 64.46 5,780.00 6,097.33 2,285.33 1,532.61 1,552.00 -48.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.41 0.01 0.01 0.01 0.02 0.03 70.57%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 19/05/09 21/05/08 16/05/07 30/05/06 26/05/05 27/05/04 -
Price 1.07 0.60 0.01 0.64 0.01 0.01 0.02 -
P/RPS 0.39 0.19 0.00 0.14 0.00 0.00 0.00 -
P/EPS 3.45 1.86 0.02 1.05 0.04 0.03 0.06 96.40%
EY 28.96 53.72 5,780.00 95.27 2,285.33 3,065.22 1,552.00 -48.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.01 0.47 0.01 0.01 0.03 69.79%

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