[TGL] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 372.82%
YoY- -8.04%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 65,002 54,754 51,049 47,284 48,548 47,167 40,964 7.99%
PBT 12,559 11,602 6,239 7,009 7,534 7,179 4,926 16.87%
Tax -3,304 -2,695 -1,196 -1,373 -1,405 -1,390 -715 29.04%
NP 9,255 8,907 5,043 5,636 6,129 5,789 4,211 14.01%
-
NP to SH 9,082 8,873 4,968 5,636 6,129 5,789 4,211 13.65%
-
Tax Rate 26.31% 23.23% 19.17% 19.59% 18.65% 19.36% 14.51% -
Total Cost 55,747 45,847 46,006 41,648 42,419 41,378 36,753 7.18%
-
Net Worth 35,904 27,390 22,827 19,886 15,197 0 4,521 41.22%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 35,904 27,390 22,827 19,886 15,197 0 4,521 41.22%
NOSH 20,754 20,750 20,751 20,502 19,996 20,000 20,004 0.61%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.24% 16.27% 9.88% 11.92% 12.62% 12.27% 10.28% -
ROE 25.29% 32.39% 21.76% 28.34% 40.33% 0.00% 93.14% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 313.20 263.87 246.00 230.63 242.78 235.84 204.77 7.33%
EPS 43.76 42.76 23.94 27.49 30.65 28.95 21.05 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.32 1.10 0.97 0.76 0.00 0.226 40.36%
Adjusted Per Share Value based on latest NOSH - 20,498
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 76.59 64.52 60.15 55.72 57.21 55.58 48.27 7.99%
EPS 10.70 10.46 5.85 6.64 7.22 6.82 4.96 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4231 0.3228 0.269 0.2343 0.1791 0.00 0.0533 41.21%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.01 0.01 0.01 0.02 0.02 0.01 0.02 -
P/RPS 0.00 0.00 0.00 0.01 0.01 0.00 0.01 -
P/EPS 0.02 0.02 0.04 0.07 0.07 0.03 0.10 -23.51%
EY 4,376.00 4,276.00 2,394.00 1,374.50 1,532.50 2,894.50 1,052.50 26.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.02 0.03 0.00 0.09 -30.65%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 24/02/05 26/02/04 27/02/03 26/02/02 -
Price 0.01 0.64 0.01 0.02 0.02 0.01 0.02 -
P/RPS 0.00 0.24 0.00 0.01 0.01 0.00 0.01 -
P/EPS 0.02 1.50 0.04 0.07 0.07 0.03 0.10 -23.51%
EY 4,376.00 66.81 2,394.00 1,374.50 1,532.50 2,894.50 1,052.50 26.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.48 0.01 0.02 0.03 0.00 0.09 -30.65%

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