[TGL] QoQ 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 77,111 75,298 73,346 73,080 73,551 75,161 75,015 1.84%
PBT 7,139 8,040 7,909 4,448 3,926 4,695 4,451 36.90%
Tax -4,730 -4,850 -4,907 -1,512 -1,469 -1,579 -1,501 114.49%
NP 2,409 3,190 3,002 2,936 2,457 3,116 2,950 -12.60%
-
NP to SH 2,332 3,130 3,000 2,936 2,457 3,116 2,950 -14.46%
-
Tax Rate 66.26% 60.32% 62.04% 33.99% 37.42% 33.63% 33.72% -
Total Cost 74,702 72,108 70,344 70,144 71,094 72,045 72,065 2.41%
-
Net Worth 22,826 18,885 17,474 18,867 19,883 15,360 12,464 49.52%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 22,826 18,885 17,474 18,867 19,883 15,360 12,464 49.52%
NOSH 20,751 20,753 20,558 20,508 20,498 20,481 20,103 2.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.12% 4.24% 4.09% 4.02% 3.34% 4.15% 3.93% -
ROE 10.22% 16.57% 17.17% 15.56% 12.36% 20.29% 23.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 371.60 362.82 356.77 356.34 358.82 366.98 373.14 -0.27%
EPS 11.24 15.08 14.59 14.32 11.99 15.21 14.67 -16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.91 0.85 0.92 0.97 0.75 0.62 46.40%
Adjusted Per Share Value based on latest NOSH - 20,508
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 90.86 88.73 86.43 86.11 86.67 88.56 88.39 1.84%
EPS 2.75 3.69 3.53 3.46 2.90 3.67 3.48 -14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2225 0.2059 0.2223 0.2343 0.181 0.1469 49.51%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.01 0.01 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.01 0.01 0.01 0.01 0.01 -
P/EPS 0.09 0.07 0.14 0.14 0.17 0.13 0.14 -25.45%
EY 1,123.79 1,508.18 729.63 715.80 599.32 760.70 733.70 32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.02 0.02 0.02 0.03 0.03 -51.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 26/05/05 24/02/05 23/12/04 26/08/04 -
Price 0.01 0.01 0.01 0.01 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
P/EPS 0.09 0.07 0.07 0.07 0.17 0.13 0.14 -25.45%
EY 1,123.79 1,508.18 1,459.26 1,431.60 599.32 760.70 733.70 32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.02 0.03 0.03 -51.82%

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