[TOPGLOV] QoQ Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
07-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 2.69%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 1,889,200 1,529,077 1,472,750 1,465,196 1,544,304 1,377,931 1,351,196 25.01%
PBT 346,572 221,992 190,054 176,406 173,192 134,627 128,454 93.68%
Tax -80,380 -53,922 -39,272 -34,990 -35,132 -26,524 -17,528 175.76%
NP 266,192 168,070 150,782 141,416 138,060 108,103 110,926 79.14%
-
NP to SH 260,832 169,133 149,764 140,312 136,636 110,065 113,274 74.28%
-
Tax Rate 23.19% 24.29% 20.66% 19.83% 20.29% 19.70% 13.65% -
Total Cost 1,623,008 1,361,007 1,321,968 1,323,780 1,406,244 1,269,828 1,240,269 19.61%
-
Net Worth 887,470 407,102 798,099 727,172 710,860 690,342 629,233 25.73%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 32,450 27,486 - - 32,563 20,041 -
Div Payout % - 19.19% 18.35% - - 29.59% 17.69% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 887,470 407,102 798,099 727,172 710,860 690,342 629,233 25.73%
NOSH 297,210 295,001 294,501 294,402 294,474 296,030 300,622 -0.75%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 14.09% 10.99% 10.24% 9.65% 8.94% 7.85% 8.21% -
ROE 29.39% 41.55% 18.77% 19.30% 19.22% 15.94% 18.00% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 635.64 518.33 500.08 497.69 524.43 465.47 449.47 25.96%
EPS 87.76 28.01 50.85 47.66 46.40 37.18 37.68 75.61%
DPS 0.00 11.00 9.33 0.00 0.00 11.00 6.67 -
NAPS 2.986 1.38 2.71 2.47 2.414 2.332 2.0931 26.69%
Adjusted Per Share Value based on latest NOSH - 294,574
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 23.01 18.62 17.94 17.84 18.81 16.78 16.46 24.99%
EPS 3.18 2.06 1.82 1.71 1.66 1.34 1.38 74.37%
DPS 0.00 0.40 0.33 0.00 0.00 0.40 0.24 -
NAPS 0.1081 0.0496 0.0972 0.0886 0.0866 0.0841 0.0766 25.78%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 9.15 6.95 5.85 4.48 3.68 4.06 4.52 -
P/RPS 1.44 1.34 1.17 0.90 0.70 0.87 1.01 26.64%
P/EPS 10.43 12.12 11.50 9.40 7.93 10.92 12.00 -8.91%
EY 9.59 8.25 8.69 10.64 12.61 9.16 8.34 9.74%
DY 0.00 1.58 1.60 0.00 0.00 2.71 1.47 -
P/NAPS 3.06 5.04 2.16 1.81 1.52 1.74 2.16 26.11%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 -
Price 9.50 8.15 6.50 4.98 4.02 3.78 4.20 -
P/RPS 1.49 1.57 1.30 1.00 0.77 0.81 0.93 36.88%
P/EPS 10.82 14.22 12.78 10.45 8.66 10.17 11.15 -1.98%
EY 9.24 7.03 7.82 9.57 11.54 9.84 8.97 1.99%
DY 0.00 1.35 1.44 0.00 0.00 2.91 1.59 -
P/NAPS 3.18 5.91 2.40 2.02 1.67 1.62 2.01 35.73%

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