[TGL] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -41.64%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 45,387 41,976 46,710 36,135 24,374 20,045 18,093 16.55%
PBT 11,529 11,073 13,465 7,021 4,009 1,855 1,724 37.23%
Tax -2,985 -2,778 -3,369 -1,825 -877 -475 -532 33.28%
NP 8,544 8,295 10,096 5,196 3,132 1,380 1,192 38.83%
-
NP to SH 8,594 8,282 10,075 5,195 3,091 1,322 1,192 38.97%
-
Tax Rate 25.89% 25.09% 25.02% 25.99% 21.88% 25.61% 30.86% -
Total Cost 36,843 33,681 36,614 30,939 21,242 18,665 16,901 13.86%
-
Net Worth 67,900 60,932 41,504 32,170 21,589 18,885 15,360 28.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 67,900 60,932 41,504 32,170 21,589 18,885 15,360 28.09%
NOSH 40,177 40,087 20,752 20,755 20,758 20,753 20,481 11.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.82% 19.76% 21.61% 14.38% 12.85% 6.88% 6.59% -
ROE 12.66% 13.59% 24.27% 16.15% 14.32% 7.00% 7.76% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 112.97 104.71 225.08 174.10 117.41 96.59 88.34 4.18%
EPS 21.39 20.66 30.34 25.03 14.89 6.37 5.82 24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.52 2.00 1.55 1.04 0.91 0.75 14.49%
Adjusted Per Share Value based on latest NOSH - 20,755
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.48 49.46 55.04 42.58 28.72 23.62 21.32 16.55%
EPS 10.13 9.76 11.87 6.12 3.64 1.56 1.40 39.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8001 0.718 0.4891 0.3791 0.2544 0.2225 0.181 28.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.51 0.93 0.64 0.01 0.02 0.01 0.02 -
P/RPS 1.34 0.89 0.28 0.01 0.02 0.01 0.02 101.46%
P/EPS 7.06 4.50 1.32 0.04 0.13 0.16 0.34 65.75%
EY 14.17 22.22 75.86 2,503.00 744.50 637.00 291.00 -39.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.61 0.32 0.01 0.02 0.01 0.03 75.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 24/11/09 25/11/08 28/11/07 29/11/06 29/11/05 23/12/04 -
Price 1.73 1.15 0.64 0.01 0.01 0.01 0.02 -
P/RPS 1.53 1.10 0.28 0.01 0.01 0.01 0.02 105.96%
P/EPS 8.09 5.57 1.32 0.04 0.07 0.16 0.34 69.55%
EY 12.36 17.97 75.86 2,503.00 1,489.00 637.00 291.00 -40.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 0.32 0.01 0.01 0.01 0.03 79.94%

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