[TOPGLOV] QoQ Annualized Quarter Result on 28-Feb-2007 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 1.05%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 1,345,932 1,228,778 1,228,286 1,239,304 1,233,136 992,611 913,365 29.46%
PBT 138,240 118,644 116,521 115,844 115,420 91,773 91,822 31.32%
Tax -19,092 -29,992 -15,052 -14,892 -15,012 -12,712 -11,902 36.99%
NP 119,148 88,652 101,469 100,952 100,408 79,061 79,920 30.47%
-
NP to SH 117,532 89,560 101,486 100,426 99,380 78,392 79,464 29.78%
-
Tax Rate 13.81% 25.28% 12.92% 12.86% 13.01% 13.85% 12.96% -
Total Cost 1,226,784 1,140,126 1,126,817 1,138,352 1,132,728 913,550 833,445 29.36%
-
Net Worth 645,644 617,663 567,613 520,747 317,346 201,114 190,105 125.77%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - 26,698 15,068 - - 15,879 8,871 -
Div Payout % - 29.81% 14.85% - - 20.26% 11.16% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 645,644 617,663 567,613 520,747 317,346 201,114 190,105 125.77%
NOSH 300,439 289,575 282,535 273,789 192,447 190,629 190,105 35.63%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 8.85% 7.21% 8.26% 8.15% 8.14% 7.96% 8.75% -
ROE 18.20% 14.50% 17.88% 19.28% 31.32% 38.98% 41.80% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 447.99 424.34 434.74 452.65 640.76 520.70 480.45 -4.55%
EPS 39.12 31.20 35.92 36.68 51.64 29.70 29.85 19.73%
DPS 0.00 9.22 5.33 0.00 0.00 8.33 4.67 -
NAPS 2.149 2.133 2.009 1.902 1.649 1.055 1.00 66.45%
Adjusted Per Share Value based on latest NOSH - 277,549
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 17.21 15.71 15.71 15.85 15.77 12.69 11.68 29.45%
EPS 1.50 1.15 1.30 1.28 1.27 1.00 1.02 29.28%
DPS 0.00 0.34 0.19 0.00 0.00 0.20 0.11 -
NAPS 0.0826 0.079 0.0726 0.0666 0.0406 0.0257 0.0243 125.90%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 5.85 7.05 8.65 8.85 12.90 8.65 9.20 -
P/RPS 1.31 1.66 1.99 1.96 2.01 1.66 1.91 -22.20%
P/EPS 14.95 22.79 24.08 24.13 24.98 21.03 22.01 -22.71%
EY 6.69 4.39 4.15 4.14 4.00 4.75 4.54 29.46%
DY 0.00 1.31 0.62 0.00 0.00 0.96 0.51 -
P/NAPS 2.72 3.31 4.31 4.65 7.82 8.20 9.20 -55.58%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 03/01/08 19/10/07 04/07/07 04/04/07 04/01/07 17/10/06 04/07/06 -
Price 6.50 6.50 8.35 8.95 13.80 9.90 9.10 -
P/RPS 1.45 1.53 1.92 1.98 2.15 1.90 1.89 -16.18%
P/EPS 16.62 21.02 23.25 24.40 26.72 24.07 21.77 -16.45%
EY 6.02 4.76 4.30 4.10 3.74 4.15 4.59 19.79%
DY 0.00 1.42 0.64 0.00 0.00 0.84 0.51 -
P/NAPS 3.02 3.05 4.16 4.71 8.37 9.38 9.10 -52.03%

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