[TOPGLOV] QoQ Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 26.77%
YoY- 35.33%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 1,228,778 1,228,286 1,239,304 1,233,136 992,611 913,365 874,388 25.38%
PBT 118,644 116,521 115,844 115,420 91,773 91,822 88,534 21.48%
Tax -29,992 -15,052 -14,892 -15,012 -12,712 -11,902 -11,244 91.99%
NP 88,652 101,469 100,952 100,408 79,061 79,920 77,290 9.54%
-
NP to SH 89,560 101,486 100,426 99,380 78,392 79,464 76,720 10.83%
-
Tax Rate 25.28% 12.92% 12.86% 13.01% 13.85% 12.96% 12.70% -
Total Cost 1,140,126 1,126,817 1,138,352 1,132,728 913,550 833,445 797,098 26.86%
-
Net Worth 617,663 567,613 520,747 317,346 201,114 190,105 189,619 119.26%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 26,698 15,068 - - 15,879 8,871 - -
Div Payout % 29.81% 14.85% - - 20.26% 11.16% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 617,663 567,613 520,747 317,346 201,114 190,105 189,619 119.26%
NOSH 289,575 282,535 273,789 192,447 190,629 190,105 189,619 32.51%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 7.21% 8.26% 8.15% 8.14% 7.96% 8.75% 8.84% -
ROE 14.50% 17.88% 19.28% 31.32% 38.98% 41.80% 40.46% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 424.34 434.74 452.65 640.76 520.70 480.45 461.13 -5.37%
EPS 31.20 35.92 36.68 51.64 29.70 29.85 28.90 5.22%
DPS 9.22 5.33 0.00 0.00 8.33 4.67 0.00 -
NAPS 2.133 2.009 1.902 1.649 1.055 1.00 1.00 65.47%
Adjusted Per Share Value based on latest NOSH - 192,447
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 15.71 15.71 15.85 15.77 12.69 11.68 11.18 25.37%
EPS 1.15 1.30 1.28 1.27 1.00 1.02 0.98 11.22%
DPS 0.34 0.19 0.00 0.00 0.20 0.11 0.00 -
NAPS 0.079 0.0726 0.0666 0.0406 0.0257 0.0243 0.0242 119.58%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 7.05 8.65 8.85 12.90 8.65 9.20 7.65 -
P/RPS 1.66 1.99 1.96 2.01 1.66 1.91 1.66 0.00%
P/EPS 22.79 24.08 24.13 24.98 21.03 22.01 18.91 13.21%
EY 4.39 4.15 4.14 4.00 4.75 4.54 5.29 -11.66%
DY 1.31 0.62 0.00 0.00 0.96 0.51 0.00 -
P/NAPS 3.31 4.31 4.65 7.82 8.20 9.20 7.65 -42.70%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 19/10/07 04/07/07 04/04/07 04/01/07 17/10/06 04/07/06 04/04/06 -
Price 6.50 8.35 8.95 13.80 9.90 9.10 7.70 -
P/RPS 1.53 1.92 1.98 2.15 1.90 1.89 1.67 -5.65%
P/EPS 21.02 23.25 24.40 26.72 24.07 21.77 19.03 6.83%
EY 4.76 4.30 4.10 3.74 4.15 4.59 5.25 -6.30%
DY 1.42 0.64 0.00 0.00 0.84 0.51 0.00 -
P/NAPS 3.05 4.16 4.71 8.37 9.38 9.10 7.70 -45.97%

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