[TGL] YoY TTM 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- -25.93%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 78,090 77,111 73,551 76,521 69,127 62,612 67,298 2.50%
PBT 6,717 7,139 3,926 4,560 5,523 829 4,181 8.21%
Tax -2,068 -4,730 -1,469 -1,437 -774 3,382 1,077 -
NP 4,649 2,409 2,457 3,123 4,749 4,211 5,258 -2.02%
-
NP to SH 4,638 2,332 2,457 3,123 4,749 237 3,388 5.37%
-
Tax Rate 30.79% 66.26% 37.42% 31.51% 14.01% -407.96% -25.76% -
Total Cost 73,441 74,702 71,094 73,398 64,378 58,401 62,040 2.85%
-
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 5.95% 3.12% 3.34% 4.08% 6.87% 6.73% 7.81% -
ROE 16.94% 10.22% 12.36% 20.55% 0.00% 5.24% 86.87% -
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 376.40 371.60 358.82 382.68 345.68 313.06 336.49 1.88%
EPS 22.36 11.24 11.99 15.62 23.75 1.19 16.94 4.73%
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 92.30 91.14 86.93 90.44 81.71 74.00 79.54 2.50%
EPS 5.48 2.76 2.90 3.69 5.61 0.28 4.00 5.38%
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 0.00 0.00 0.01 0.01 0.00 0.01 0.01 -
P/EPS 0.04 0.09 0.17 0.13 0.04 1.69 0.12 -16.72%
EY 2,235.58 1,123.79 599.32 780.90 2,374.82 59.25 847.00 17.54%
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 0.17 0.00 0.01 0.01 0.00 0.01 0.00 -
P/EPS 2.86 0.09 0.17 0.13 0.04 1.69 0.06 90.35%
EY 34.93 1,123.79 599.32 780.90 2,374.82 59.25 1,694.00 -47.61%
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