[TGL] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 8.84%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 81,829 75,655 73,080 76,861 70,249 63,891 63,079 4.43%
PBT 9,001 6,346 4,448 4,870 4,547 1,628 3,374 17.75%
Tax -2,473 -4,367 -1,512 -1,471 -1,297 2,333 1,884 -
NP 6,528 1,979 2,936 3,399 3,250 3,961 5,258 3.66%
-
NP to SH 6,527 1,916 2,936 3,399 3,250 1,450 2,733 15.60%
-
Tax Rate 27.47% 68.82% 33.99% 30.21% 28.52% -143.30% -55.84% -
Total Cost 75,301 73,676 70,144 73,462 66,999 59,930 57,821 4.49%
-
Net Worth 27,993 21,357 18,867 13,790 0 4,280 2,401 50.55%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 27,993 21,357 18,867 13,790 0 4,280 2,401 50.55%
NOSH 20,735 20,735 20,508 19,986 19,988 20,000 20,013 0.59%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.98% 2.62% 4.02% 4.42% 4.63% 6.20% 8.34% -
ROE 23.32% 8.97% 15.56% 24.65% 0.00% 33.88% 113.80% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 394.62 364.86 356.34 384.57 351.45 319.46 315.18 3.81%
EPS 31.48 9.24 14.32 17.01 16.26 7.25 13.66 14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.03 0.92 0.69 0.00 0.214 0.12 49.66%
Adjusted Per Share Value based on latest NOSH - 19,986
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 96.72 89.42 86.38 90.85 83.03 75.52 74.56 4.43%
EPS 7.71 2.26 3.47 4.02 3.84 1.71 3.23 15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3309 0.2524 0.223 0.163 0.00 0.0506 0.0284 50.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.01 0.01 0.02 0.02 0.01 0.02 0.01 -
P/RPS 0.00 0.00 0.01 0.01 0.00 0.01 0.00 -
P/EPS 0.03 0.11 0.14 0.12 0.06 0.28 0.07 -13.16%
EY 3,147.68 924.03 715.80 850.33 1,625.94 362.50 1,365.57 14.92%
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 0.08 -29.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/05/07 30/05/06 26/05/05 27/05/04 29/05/03 30/05/02 30/05/01 -
Price 0.64 0.01 0.01 0.02 0.01 0.02 0.02 -
P/RPS 0.16 0.00 0.00 0.01 0.00 0.01 0.01 58.70%
P/EPS 2.03 0.11 0.07 0.12 0.06 0.28 0.15 54.34%
EY 49.18 924.03 1,431.60 850.33 1,625.94 362.50 682.78 -35.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.01 0.01 0.03 0.00 0.09 0.17 18.46%

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