[TGL] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -29.65%
YoY- 1116.12%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 102,756 101,187 100,440 85,665 74,385 73,346 74,815 5.42%
PBT 12,416 8,877 12,703 11,216 1,354 4,221 4,451 18.63%
Tax -3,286 -2,227 -2,964 -2,428 -569 -1,146 -1,501 13.94%
NP 9,130 6,650 9,739 8,788 785 3,075 2,950 20.70%
-
NP to SH 9,133 6,748 9,650 8,902 732 3,026 2,950 20.71%
-
Tax Rate 26.47% 25.09% 23.33% 21.65% 42.02% 27.15% 33.72% -
Total Cost 93,626 94,537 90,701 76,877 73,600 70,271 71,865 4.50%
-
Net Worth 59,364 47,425 42,128 27,598 18,677 17,687 14,081 27.08%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,016 3,592 - - - - - -
Div Payout % 65.88% 53.24% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 59,364 47,425 42,128 27,598 18,677 17,687 14,081 27.08%
NOSH 40,111 35,928 20,753 20,750 20,753 20,566 20,116 12.18%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.89% 6.57% 9.70% 10.26% 1.06% 4.19% 3.94% -
ROE 15.38% 14.23% 22.91% 32.26% 3.92% 17.11% 20.95% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 256.18 281.63 483.98 412.83 358.43 356.62 371.91 -6.02%
EPS 22.77 17.86 29.06 42.90 3.53 14.73 14.69 7.57%
DPS 15.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.32 2.03 1.33 0.90 0.86 0.70 13.28%
Adjusted Per Share Value based on latest NOSH - 20,739
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 121.45 119.60 118.72 101.25 87.92 86.69 88.43 5.42%
EPS 10.79 7.98 11.41 10.52 0.87 3.58 3.49 20.68%
DPS 7.11 4.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7017 0.5606 0.4979 0.3262 0.2208 0.2091 0.1664 27.09%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.15 0.58 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.45 0.21 0.00 0.00 0.00 0.01 0.01 88.54%
P/EPS 5.05 3.09 0.02 0.02 0.28 0.14 0.14 81.72%
EY 19.80 32.38 4,649.90 4,290.00 352.72 735.65 733.22 -45.21%
DY 13.04 17.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.44 0.00 0.01 0.01 0.02 0.03 72.07%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 26/08/04 -
Price 1.50 0.98 0.64 0.01 0.01 0.01 0.02 -
P/RPS 0.59 0.35 0.13 0.00 0.00 0.00 0.01 97.24%
P/EPS 6.59 5.22 1.38 0.02 0.28 0.07 0.14 89.96%
EY 15.18 19.17 72.65 4,290.00 352.72 1,471.29 733.22 -47.58%
DY 10.00 10.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.74 0.32 0.01 0.01 0.01 0.03 79.64%

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