[TGL] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 397.37%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 30,380 31,004 29,191 30,601 32,505 28,025 26,882 2.05%
PBT 7,593 4,384 5,285 6,054 7,505 5,370 5,188 6.55%
Tax -1,818 -721 -841 -951 -1,309 -648 -456 25.90%
NP 5,775 3,663 4,444 5,103 6,196 4,722 4,732 3.37%
-
NP to SH 5,782 3,646 4,444 5,103 6,196 4,722 4,732 3.39%
-
Tax Rate 23.94% 16.45% 15.91% 15.71% 17.44% 12.07% 8.79% -
Total Cost 24,605 27,341 24,747 25,498 26,309 23,303 22,150 1.76%
-
Net Worth 27,385 22,826 19,883 15,197 0 4,519 3,899 38.36%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 27,385 22,826 19,883 15,197 0 4,519 3,899 38.36%
NOSH 20,746 20,751 20,498 19,996 19,997 19,999 20,000 0.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.01% 11.81% 15.22% 16.68% 19.06% 16.85% 17.60% -
ROE 21.11% 15.97% 22.35% 33.58% 0.00% 104.47% 121.33% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 146.44 149.41 142.41 153.03 162.55 140.13 134.41 1.43%
EPS 27.87 17.57 21.68 25.52 30.98 23.61 23.66 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.10 0.97 0.76 0.00 0.226 0.195 37.51%
Adjusted Per Share Value based on latest NOSH - 19,996
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.91 36.65 34.50 36.17 38.42 33.12 31.77 2.06%
EPS 6.83 4.31 5.25 6.03 7.32 5.58 5.59 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3237 0.2698 0.235 0.1796 0.00 0.0534 0.0461 38.35%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.01 0.01 0.02 0.02 0.01 0.02 0.02 -
P/RPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
P/EPS 0.04 0.06 0.09 0.08 0.03 0.08 0.08 -10.90%
EY 2,787.00 1,757.00 1,084.00 1,276.00 3,098.42 1,180.50 1,183.00 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.02 0.03 0.00 0.09 0.10 -31.85%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 24/02/05 26/02/04 27/02/03 26/02/02 09/04/01 -
Price 0.64 0.01 0.02 0.02 0.01 0.02 0.01 -
P/RPS 0.44 0.01 0.01 0.01 0.01 0.01 0.01 87.83%
P/EPS 2.30 0.06 0.09 0.08 0.03 0.08 0.04 96.40%
EY 43.55 1,757.00 1,084.00 1,276.00 3,098.42 1,180.50 2,366.00 -48.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.01 0.02 0.03 0.00 0.09 0.05 45.75%

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