[TGL] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 25.65%
YoY- 311.99%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 106,167 96,454 111,015 97,333 78,714 75,298 75,161 5.92%
PBT 12,872 6,472 19,147 13,492 3,508 8,040 4,695 18.29%
Tax -3,493 -1,636 -4,508 -3,320 -971 -4,850 -1,579 14.14%
NP 9,379 4,836 14,639 10,172 2,537 3,190 3,116 20.14%
-
NP to SH 9,432 4,998 14,531 10,308 2,502 3,130 3,116 20.26%
-
Tax Rate 27.14% 25.28% 23.54% 24.61% 27.68% 60.32% 33.63% -
Total Cost 96,788 91,618 96,376 87,161 76,177 72,108 72,045 5.04%
-
Net Worth 67,900 60,932 41,504 32,170 21,589 18,885 15,360 28.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,214 3,591 - - - - - -
Div Payout % 65.89% 71.85% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 67,900 60,932 41,504 32,170 21,589 18,885 15,360 28.09%
NOSH 40,177 40,087 20,752 20,755 20,758 20,753 20,481 11.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.83% 5.01% 13.19% 10.45% 3.22% 4.24% 4.15% -
ROE 13.89% 8.20% 35.01% 32.04% 11.59% 16.57% 20.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 264.24 240.61 534.95 468.96 379.18 362.82 366.98 -5.32%
EPS 23.48 12.47 70.02 49.66 12.05 15.08 15.21 7.50%
DPS 15.47 8.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.52 2.00 1.55 1.04 0.91 0.75 14.49%
Adjusted Per Share Value based on latest NOSH - 20,755
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 125.10 113.65 130.81 114.69 92.75 88.73 88.56 5.92%
EPS 11.11 5.89 17.12 12.15 2.95 3.69 3.67 20.26%
DPS 7.32 4.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8001 0.718 0.4891 0.3791 0.2544 0.2225 0.181 28.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.51 0.93 0.64 0.01 0.02 0.01 0.02 -
P/RPS 0.57 0.39 0.12 0.00 0.01 0.00 0.01 96.11%
P/EPS 6.43 7.46 0.91 0.02 0.17 0.07 0.13 91.53%
EY 15.55 13.41 109.41 4,966.49 602.63 1,508.18 760.70 -47.69%
DY 10.24 9.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.61 0.32 0.01 0.02 0.01 0.03 75.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 24/11/09 25/11/08 28/11/07 29/11/06 29/11/05 23/12/04 -
Price 1.73 1.15 0.64 0.01 0.01 0.01 0.02 -
P/RPS 0.65 0.48 0.12 0.00 0.00 0.00 0.01 100.45%
P/EPS 7.37 9.22 0.91 0.02 0.08 0.07 0.13 95.93%
EY 13.57 10.84 109.41 4,966.49 1,205.27 1,508.18 760.70 -48.86%
DY 8.94 7.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 0.32 0.01 0.01 0.01 0.03 79.94%

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