[TGL] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 25.69%
YoY- 1019.24%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 102,756 101,188 100,440 85,572 74,385 73,346 75,015 5.38%
PBT 12,416 8,864 12,703 10,480 1,354 7,909 4,451 18.63%
Tax -3,286 -2,227 -2,964 -2,372 -569 -4,907 -1,501 13.94%
NP 9,130 6,637 9,739 8,108 785 3,002 2,950 20.70%
-
NP to SH 9,120 6,791 9,651 8,204 733 3,000 2,950 20.68%
-
Tax Rate 26.47% 25.12% 23.33% 22.63% 42.02% 62.04% 33.72% -
Total Cost 93,626 94,551 90,701 77,464 73,600 70,344 72,065 4.45%
-
Net Worth 41,428 47,402 20,666 27,583 18,668 17,474 12,464 22.15%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,214 3,591 - - - - - -
Div Payout % 68.14% 52.88% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 41,428 47,402 20,666 27,583 18,668 17,474 12,464 22.15%
NOSH 41,428 35,910 20,666 20,739 20,743 20,558 20,103 12.80%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.89% 6.56% 9.70% 9.48% 1.06% 4.09% 3.93% -
ROE 22.01% 14.33% 46.70% 29.74% 3.93% 17.17% 23.67% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 248.03 281.78 486.00 412.61 358.60 356.77 373.14 -6.57%
EPS 22.01 18.91 46.70 39.56 3.53 14.59 14.67 6.99%
DPS 15.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.32 1.00 1.33 0.90 0.85 0.62 8.28%
Adjusted Per Share Value based on latest NOSH - 20,739
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 121.45 119.60 118.72 101.14 87.92 86.69 88.66 5.38%
EPS 10.78 8.03 11.41 9.70 0.87 3.55 3.49 20.66%
DPS 7.35 4.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4897 0.5603 0.2443 0.326 0.2207 0.2065 0.1473 22.15%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.15 0.58 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.46 0.21 0.00 0.00 0.00 0.01 0.01 89.23%
P/EPS 5.22 3.07 0.02 0.03 0.28 0.14 0.14 82.72%
EY 19.14 32.60 4,669.84 3,955.75 353.37 729.63 733.70 -45.52%
DY 13.04 17.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.44 0.01 0.01 0.01 0.02 0.03 83.57%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 26/08/04 -
Price 1.50 0.98 0.64 0.01 0.01 0.01 0.02 -
P/RPS 0.60 0.35 0.13 0.00 0.00 0.00 0.01 97.79%
P/EPS 6.81 5.18 1.37 0.03 0.28 0.07 0.14 91.00%
EY 14.68 19.30 72.97 3,955.75 353.37 1,459.26 733.70 -47.88%
DY 10.00 10.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.74 0.64 0.01 0.01 0.01 0.03 91.88%

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