[TGL] QoQ 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 73,551 75,161 75,015 76,861 76,521 78,225 74,940 -1.23%
PBT 3,926 4,695 4,451 4,870 4,560 6,011 4,205 -4.45%
Tax -1,469 -1,579 -1,501 -1,471 -1,437 -1,795 -1,422 2.18%
NP 2,457 3,116 2,950 3,399 3,123 4,216 2,783 -7.93%
-
NP to SH 2,457 3,116 2,950 3,399 3,123 4,216 2,783 -7.93%
-
Tax Rate 37.42% 33.63% 33.72% 30.21% 31.51% 29.86% 33.82% -
Total Cost 71,094 72,045 72,065 73,462 73,398 74,009 72,157 -0.98%
-
Net Worth 19,883 15,360 12,464 13,790 15,197 9,199 7,794 86.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 19,883 15,360 12,464 13,790 15,197 9,199 7,794 86.17%
NOSH 20,498 20,481 20,103 19,986 19,996 19,999 19,985 1.69%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.34% 4.15% 3.93% 4.42% 4.08% 5.39% 3.71% -
ROE 12.36% 20.29% 23.67% 24.65% 20.55% 45.83% 35.70% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 358.82 366.98 373.14 384.57 382.68 391.13 374.97 -2.87%
EPS 11.99 15.21 14.67 17.01 15.62 21.08 13.92 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.75 0.62 0.69 0.76 0.46 0.39 83.06%
Adjusted Per Share Value based on latest NOSH - 19,986
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 86.67 88.56 88.39 90.57 90.17 92.17 88.30 -1.22%
EPS 2.90 3.67 3.48 4.01 3.68 4.97 3.28 -7.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2343 0.181 0.1469 0.1625 0.1791 0.1084 0.0918 86.23%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.01 -
P/RPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
P/EPS 0.17 0.13 0.14 0.12 0.13 0.09 0.07 80.19%
EY 599.32 760.70 733.70 850.33 780.90 1,054.00 1,392.49 -42.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 0.03 0.03 0.03 0.04 0.03 -23.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/12/04 26/08/04 27/05/04 26/02/04 28/11/03 29/08/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
P/EPS 0.17 0.13 0.14 0.12 0.13 0.09 0.14 13.75%
EY 599.32 760.70 733.70 850.33 780.90 1,054.00 696.25 -9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 0.03 0.03 0.03 0.04 0.05 -45.56%

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