[TGL] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 43.53%
YoY- 78.6%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 126,744 134,124 130,004 109,508 102,098 94,568 97,096 4.53%
PBT 23,950 28,298 25,118 23,204 12,478 14,018 15,068 8.02%
Tax -6,180 -7,498 -6,608 -5,390 -2,392 -2,746 -2,810 14.02%
NP 17,770 20,800 18,510 17,814 10,086 11,272 12,258 6.37%
-
NP to SH 17,698 20,754 18,164 17,746 9,936 11,272 12,258 6.30%
-
Tax Rate 25.80% 26.50% 26.31% 23.23% 19.17% 19.59% 18.65% -
Total Cost 108,974 113,324 111,494 91,694 92,012 83,296 84,838 4.25%
-
Net Worth 58,538 71,846 35,904 27,390 22,827 19,886 15,197 25.17%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 58,538 71,846 35,904 27,390 22,827 19,886 15,197 25.17%
NOSH 40,095 35,923 20,754 20,750 20,751 20,502 19,996 12.28%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.02% 15.51% 14.24% 16.27% 9.88% 11.92% 12.62% -
ROE 30.23% 28.89% 50.59% 64.79% 43.53% 56.68% 80.66% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 316.11 373.36 626.40 527.73 491.99 461.26 485.56 -6.89%
EPS 44.14 62.50 87.52 85.52 47.88 54.98 61.30 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.00 1.73 1.32 1.10 0.97 0.76 11.48%
Adjusted Per Share Value based on latest NOSH - 20,746
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 149.35 158.04 153.19 129.04 120.30 111.43 114.41 4.53%
EPS 20.85 24.45 21.40 20.91 11.71 13.28 14.44 6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6898 0.8466 0.4231 0.3228 0.269 0.2343 0.1791 25.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.18 0.64 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.37 0.17 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.67 1.11 0.01 0.01 0.02 0.04 0.03 111.15%
EY 37.41 90.27 8,752.00 8,552.00 4,788.00 2,749.00 3,065.00 -51.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.32 0.01 0.01 0.01 0.02 0.03 73.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 28/02/08 27/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.09 0.50 0.01 0.64 0.01 0.02 0.02 -
P/RPS 0.34 0.13 0.00 0.12 0.00 0.00 0.00 -
P/EPS 2.47 0.87 0.01 0.75 0.02 0.04 0.03 108.43%
EY 40.50 115.55 8,752.00 133.63 4,788.00 2,749.00 3,065.00 -51.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.25 0.01 0.48 0.01 0.02 0.03 70.91%

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