[TGL] YoY 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- 180.51%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
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 46,710 36,135 24,374 20,045 18,093 17,947 14,662 21.28%
PBT 13,465 7,021 4,009 1,855 1,724 1,480 -326 -
Tax -3,369 -1,825 -877 -475 -532 -454 -81 86.03%
NP 10,096 5,196 3,132 1,380 1,192 1,026 -407 -
-
NP to SH 10,075 5,195 3,091 1,322 1,192 1,026 -407 -
-
Tax Rate 25.02% 25.99% 21.88% 25.61% 30.86% 30.68% - -
Total Cost 36,614 30,939 21,242 18,665 16,901 16,921 15,069 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 24.27% 16.15% 14.32% 7.00% 7.76% 11.15% -12.69% -
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 225.08 174.10 117.41 96.59 88.34 89.74 73.13 20.58%
EPS 30.34 25.03 14.89 6.37 5.82 5.13 -2.03 -
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 55.04 42.58 28.72 23.62 21.32 21.15 17.28 21.27%
EPS 11.87 6.12 3.64 1.56 1.40 1.21 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4891 0.3791 0.2544 0.2225 0.181 0.1084 0.0378 53.16%
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 0.28 0.01 0.02 0.01 0.02 0.02 0.03 45.05%
P/EPS 1.32 0.04 0.13 0.16 0.34 0.39 -0.99 -
EY 75.86 2,503.00 744.50 637.00 291.00 256.50 -101.50 -
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 0.28 0.01 0.01 0.01 0.02 0.02 0.01 74.16%
P/EPS 1.32 0.04 0.07 0.16 0.34 0.39 -0.49 -
EY 75.86 2,503.00 1,489.00 637.00 291.00 256.50 -203.00 -
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