[TGL] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -6.69%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 107,496 100,431 100,256 98,757 81,829 75,655 73,080 6.63%
PBT 12,329 9,555 12,225 10,647 9,001 6,346 4,448 18.51%
Tax -3,341 -2,275 -2,827 -2,867 -2,473 -4,367 -1,512 14.11%
NP 8,988 7,280 9,398 7,780 6,528 1,979 2,936 20.48%
-
NP to SH 8,978 7,372 9,379 7,850 6,527 1,916 2,936 20.46%
-
Tax Rate 27.10% 23.81% 23.12% 26.93% 27.47% 68.82% 33.99% -
Total Cost 98,508 93,151 90,858 90,977 75,301 73,676 70,144 5.82%
-
Net Worth 64,408 59,459 43,788 36,329 27,993 21,357 18,867 22.69%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 6,214 3,591 - - - - - -
Div Payout % 69.22% 48.71% - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 64,408 59,459 43,788 36,329 27,993 21,357 18,867 22.69%
NOSH 40,508 40,175 35,892 20,999 20,735 20,735 20,508 12.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.36% 7.25% 9.37% 7.88% 7.98% 2.62% 4.02% -
ROE 13.94% 12.40% 21.42% 21.61% 23.32% 8.97% 15.56% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 265.37 249.98 279.32 470.27 394.62 364.86 356.34 -4.79%
EPS 22.16 18.35 26.13 37.38 31.48 9.24 14.32 7.54%
DPS 15.34 8.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.48 1.22 1.73 1.35 1.03 0.92 9.54%
Adjusted Per Share Value based on latest NOSH - 20,999
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 126.66 118.34 118.13 116.37 96.42 89.15 86.11 6.63%
EPS 10.58 8.69 11.05 9.25 7.69 2.26 3.46 20.46%
DPS 7.32 4.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7589 0.7006 0.516 0.4281 0.3299 0.2517 0.2223 22.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.39 1.10 0.50 0.01 0.01 0.01 0.02 -
P/RPS 0.52 0.44 0.18 0.00 0.00 0.00 0.01 93.13%
P/EPS 6.27 5.99 1.91 0.03 0.03 0.11 0.14 88.39%
EY 15.94 16.68 52.26 3,738.10 3,147.68 924.03 715.80 -46.94%
DY 11.04 8.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.41 0.01 0.01 0.01 0.02 87.48%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 26/05/10 19/05/09 21/05/08 16/05/07 30/05/06 26/05/05 -
Price 1.40 1.07 0.60 0.01 0.64 0.01 0.01 -
P/RPS 0.53 0.43 0.21 0.00 0.16 0.00 0.00 -
P/EPS 6.32 5.83 2.30 0.03 2.03 0.11 0.07 111.73%
EY 15.83 17.15 43.55 3,738.10 49.18 924.03 1,431.60 -52.78%
DY 10.96 8.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.72 0.49 0.01 0.47 0.01 0.01 110.83%

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