[TOPGLOV] QoQ Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
07-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 5.47%
YoY- 18.48%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 351,724 265,089 246,766 225,118 220,528 181,055 171,982 61.04%
PBT 37,288 29,264 26,470 24,420 23,720 20,146 19,682 53.04%
Tax -3,268 -4,006 -3,326 -3,022 -3,432 -2,110 -1,290 85.73%
NP 34,020 25,258 23,144 21,398 20,288 18,036 18,392 50.62%
-
NP to SH 34,020 25,258 23,144 21,398 20,288 18,036 18,392 50.62%
-
Tax Rate 8.76% 13.69% 12.57% 12.38% 14.47% 10.47% 6.55% -
Total Cost 317,704 239,831 223,622 203,720 200,240 163,019 153,590 62.27%
-
Net Worth 138,240 129,072 120,058 117,130 114,471 109,281 106,880 18.69%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - 10,938 23,107 - - - - -
Div Payout % - 43.31% 99.84% - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 138,240 129,072 120,058 117,130 114,471 109,281 106,880 18.69%
NOSH 91,550 91,152 91,022 65,000 65,025 64,994 65,004 25.61%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 9.67% 9.53% 9.38% 9.51% 9.20% 9.96% 10.69% -
ROE 24.61% 19.57% 19.28% 18.27% 17.72% 16.50% 17.21% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 384.19 290.82 271.10 346.34 339.14 278.57 264.57 28.20%
EPS 37.16 27.71 25.43 32.92 31.20 27.75 28.29 19.91%
DPS 0.00 12.00 25.39 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.416 1.319 1.802 1.7604 1.6814 1.6442 -5.51%
Adjusted Per Share Value based on latest NOSH - 64,976
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 4.50 3.39 3.16 2.88 2.82 2.32 2.20 61.06%
EPS 0.44 0.32 0.30 0.27 0.26 0.23 0.24 49.73%
DPS 0.00 0.14 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0165 0.0154 0.015 0.0146 0.014 0.0137 18.60%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.26 1.98 0.97 1.09 1.15 1.11 1.10 -
P/RPS 0.59 0.68 0.36 0.31 0.34 0.40 0.42 25.40%
P/EPS 6.08 7.15 3.81 3.31 3.69 4.00 3.89 34.64%
EY 16.44 13.99 26.21 30.20 27.13 25.00 25.72 -25.77%
DY 0.00 6.06 26.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 0.74 0.60 0.65 0.66 0.67 71.05%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 05/01/04 17/10/03 08/07/03 07/04/03 06/01/03 21/10/02 27/08/02 -
Price 2.45 2.07 1.61 0.82 1.14 1.06 1.11 -
P/RPS 0.64 0.71 0.59 0.24 0.34 0.38 0.42 32.38%
P/EPS 6.59 7.47 6.33 2.49 3.65 3.82 3.92 41.33%
EY 15.17 13.39 15.79 40.15 27.37 26.18 25.49 -29.22%
DY 0.00 5.80 15.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.46 1.22 0.46 0.65 0.63 0.68 78.28%

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