[TGL] YoY Cumulative 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- 187.06%
YoY- 78.6%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 63,372 67,062 65,002 54,754 51,049 47,284 48,548 4.53%
PBT 11,975 14,149 12,559 11,602 6,239 7,009 7,534 8.02%
Tax -3,090 -3,749 -3,304 -2,695 -1,196 -1,373 -1,405 14.02%
NP 8,885 10,400 9,255 8,907 5,043 5,636 6,129 6.37%
-
NP to SH 8,849 10,377 9,082 8,873 4,968 5,636 6,129 6.30%
-
Tax Rate 25.80% 26.50% 26.31% 23.23% 19.17% 19.59% 18.65% -
Total Cost 54,487 56,662 55,747 45,847 46,006 41,648 42,419 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 15.12% 14.44% 25.29% 32.39% 21.76% 28.34% 40.33% -
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 158.05 186.68 313.20 263.87 246.00 230.63 242.78 -6.89%
EPS 22.07 31.25 43.76 42.76 23.94 27.49 30.65 -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 74.67 79.02 76.59 64.52 60.15 55.72 57.21 4.53%
EPS 10.43 12.23 10.70 10.46 5.85 6.64 7.22 6.31%
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 0.75 0.34 0.00 0.00 0.00 0.01 0.01 105.22%
P/EPS 5.35 2.22 0.02 0.02 0.04 0.07 0.07 105.86%
EY 18.70 45.14 4,376.00 4,276.00 2,394.00 1,374.50 1,532.50 -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 0.69 0.27 0.00 0.24 0.00 0.01 0.01 102.39%
P/EPS 4.94 1.73 0.02 1.50 0.04 0.07 0.07 103.15%
EY 20.25 57.77 4,376.00 66.81 2,394.00 1,374.50 1,532.50 -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