[TGL] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 19.5%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 98,757 81,829 75,655 73,080 76,861 70,249 63,891 7.52%
PBT 10,647 9,001 6,346 4,448 4,870 4,547 1,628 36.71%
Tax -2,867 -2,473 -4,367 -1,512 -1,471 -1,297 2,333 -
NP 7,780 6,528 1,979 2,936 3,399 3,250 3,961 11.89%
-
NP to SH 7,850 6,527 1,916 2,936 3,399 3,250 1,450 32.47%
-
Tax Rate 26.93% 27.47% 68.82% 33.99% 30.21% 28.52% -143.30% -
Total Cost 90,977 75,301 73,676 70,144 73,462 66,999 59,930 7.19%
-
Net Worth 36,329 27,993 21,357 18,867 13,790 0 4,280 42.77%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 36,329 27,993 21,357 18,867 13,790 0 4,280 42.77%
NOSH 20,999 20,735 20,735 20,508 19,986 19,988 20,000 0.81%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.88% 7.98% 2.62% 4.02% 4.42% 4.63% 6.20% -
ROE 21.61% 23.32% 8.97% 15.56% 24.65% 0.00% 33.88% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 470.27 394.62 364.86 356.34 384.57 351.45 319.46 6.65%
EPS 37.38 31.48 9.24 14.32 17.01 16.26 7.25 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.35 1.03 0.92 0.69 0.00 0.214 41.62%
Adjusted Per Share Value based on latest NOSH - 20,508
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 116.37 96.42 89.15 86.11 90.57 82.78 75.28 7.52%
EPS 9.25 7.69 2.26 3.46 4.01 3.83 1.71 32.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4281 0.3299 0.2517 0.2223 0.1625 0.00 0.0504 42.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.01 0.01 0.01 0.02 0.02 0.01 0.02 -
P/RPS 0.00 0.00 0.00 0.01 0.01 0.00 0.01 -
P/EPS 0.03 0.03 0.11 0.14 0.12 0.06 0.28 -31.05%
EY 3,738.10 3,147.68 924.03 715.80 850.33 1,625.94 362.50 47.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.02 0.03 0.00 0.09 -30.64%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 16/05/07 30/05/06 26/05/05 27/05/04 29/05/03 30/05/02 -
Price 0.01 0.64 0.01 0.01 0.02 0.01 0.02 -
P/RPS 0.00 0.16 0.00 0.00 0.01 0.00 0.01 -
P/EPS 0.03 2.03 0.11 0.07 0.12 0.06 0.28 -31.05%
EY 3,738.10 49.18 924.03 1,431.60 850.33 1,625.94 362.50 47.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.47 0.01 0.01 0.03 0.00 0.09 -30.64%

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