[TGL] YoY TTM 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- 4.33%
YoY- 0.45%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 111,015 97,333 78,714 75,298 75,161 78,225 64,647 9.42%
PBT 19,147 13,492 3,508 8,040 4,695 6,011 3,388 33.42%
Tax -4,508 -3,320 -971 -4,850 -1,579 -1,795 -113 84.74%
NP 14,639 10,172 2,537 3,190 3,116 4,216 3,275 28.31%
-
NP to SH 14,531 10,308 2,502 3,130 3,116 4,216 3,275 28.15%
-
Tax Rate 23.54% 24.61% 27.68% 60.32% 33.63% 29.86% 3.34% -
Total Cost 96,376 87,161 76,177 72,108 72,045 74,009 61,372 7.80%
-
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 13.19% 10.45% 3.22% 4.24% 4.15% 5.39% 5.07% -
ROE 35.01% 32.04% 11.59% 16.57% 20.29% 45.83% 102.09% -
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 534.95 468.96 379.18 362.82 366.98 391.13 322.44 8.79%
EPS 70.02 49.66 12.05 15.08 15.21 21.08 16.33 27.43%
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 130.81 114.69 92.75 88.73 88.56 92.17 76.18 9.42%
EPS 17.12 12.15 2.95 3.69 3.67 4.97 3.86 28.15%
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 0.12 0.00 0.01 0.00 0.01 0.01 0.01 51.25%
P/EPS 0.91 0.02 0.17 0.07 0.13 0.09 0.12 40.12%
EY 109.41 4,966.49 602.63 1,508.18 760.70 1,054.00 816.74 -28.44%
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 0.12 0.00 0.00 0.00 0.01 0.01 0.00 -
P/EPS 0.91 0.02 0.08 0.07 0.13 0.09 0.06 57.26%
EY 109.41 4,966.49 1,205.27 1,508.18 760.70 1,054.00 1,633.48 -36.24%
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