[TGL] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 85.37%
YoY- 98.89%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 97,498 102,500 95,820 78,090 77,111 73,551 76,521 4.11%
PBT 6,678 14,305 11,437 6,717 7,139 3,926 4,560 6.55%
Tax -1,568 -3,409 -2,981 -2,068 -4,730 -1,469 -1,437 1.46%
NP 5,110 10,896 8,456 4,649 2,409 2,457 3,123 8.54%
-
NP to SH 5,251 10,958 8,413 4,638 2,332 2,457 3,123 9.03%
-
Tax Rate 23.48% 23.83% 26.06% 30.79% 66.26% 37.42% 31.51% -
Total Cost 92,388 91,604 87,364 73,441 74,702 71,094 73,398 3.90%
-
Net Worth 58,710 71,910 20,752 27,385 22,826 19,883 15,197 25.23%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,591 - - - - - - -
Div Payout % 68.39% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 58,710 71,910 20,752 27,385 22,826 19,883 15,197 25.23%
NOSH 40,212 35,955 20,752 20,746 20,751 20,498 19,996 12.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.24% 10.63% 8.82% 5.95% 3.12% 3.34% 4.08% -
ROE 8.94% 15.24% 40.54% 16.94% 10.22% 12.36% 20.55% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 242.46 285.08 461.72 376.40 371.60 358.82 382.68 -7.31%
EPS 13.06 30.48 40.54 22.36 11.24 11.99 15.62 -2.93%
DPS 8.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.00 1.00 1.32 1.10 0.97 0.76 11.48%
Adjusted Per Share Value based on latest NOSH - 20,746
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 115.24 121.15 113.26 92.30 91.14 86.93 90.44 4.11%
EPS 6.21 12.95 9.94 5.48 2.76 2.90 3.69 9.05%
DPS 4.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6939 0.8499 0.2453 0.3237 0.2698 0.235 0.1796 25.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.18 0.64 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.49 0.22 0.00 0.00 0.00 0.01 0.01 91.17%
P/EPS 9.04 2.10 0.02 0.04 0.09 0.17 0.13 102.65%
EY 11.07 47.62 4,053.91 2,235.58 1,123.79 599.32 780.90 -50.77%
DY 7.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.32 0.01 0.01 0.01 0.02 0.03 73.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 28/02/08 27/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.09 0.50 0.01 0.64 0.01 0.02 0.02 -
P/RPS 0.45 0.18 0.00 0.17 0.00 0.01 0.01 88.48%
P/EPS 8.35 1.64 0.02 2.86 0.09 0.17 0.13 99.99%
EY 11.98 60.95 4,053.91 34.93 1,123.79 599.32 780.90 -50.12%
DY 8.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.25 0.01 0.48 0.01 0.02 0.03 70.91%

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