[TOPGLOV] QoQ Annualized Quarter Result on 31-Aug-2009 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
08-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 12.93%
YoY- 53.67%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 2,050,728 1,964,390 1,889,200 1,529,077 1,472,750 1,465,196 1,544,304 20.83%
PBT 351,802 361,056 346,572 221,992 190,054 176,406 173,192 60.46%
Tax -79,554 -83,444 -80,380 -53,922 -39,272 -34,990 -35,132 72.52%
NP 272,248 277,612 266,192 168,070 150,782 141,416 138,060 57.31%
-
NP to SH 266,957 271,468 260,832 169,133 149,764 140,312 136,636 56.34%
-
Tax Rate 22.61% 23.11% 23.19% 24.29% 20.66% 19.83% 20.29% -
Total Cost 1,778,480 1,686,778 1,623,008 1,361,007 1,321,968 1,323,780 1,406,244 16.96%
-
Net Worth 1,014,333 902,303 887,470 407,102 798,099 727,172 710,860 26.77%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 56,184 - - 32,450 27,486 - - -
Div Payout % 21.05% - - 19.19% 18.35% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 1,014,333 902,303 887,470 407,102 798,099 727,172 710,860 26.77%
NOSH 300,989 298,776 297,210 295,001 294,501 294,402 294,474 1.47%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 13.28% 14.13% 14.09% 10.99% 10.24% 9.65% 8.94% -
ROE 26.32% 30.09% 29.39% 41.55% 18.77% 19.30% 19.22% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 681.33 657.48 635.64 518.33 500.08 497.69 524.43 19.08%
EPS 88.69 90.86 87.76 28.01 50.85 47.66 46.40 54.07%
DPS 18.67 0.00 0.00 11.00 9.33 0.00 0.00 -
NAPS 3.37 3.02 2.986 1.38 2.71 2.47 2.414 24.93%
Adjusted Per Share Value based on latest NOSH - 296,303
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 26.22 25.12 24.16 19.55 18.83 18.74 19.75 20.81%
EPS 3.41 3.47 3.34 2.16 1.92 1.79 1.75 56.07%
DPS 0.72 0.00 0.00 0.41 0.35 0.00 0.00 -
NAPS 0.1297 0.1154 0.1135 0.0521 0.1021 0.093 0.0909 26.76%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 12.28 11.32 9.15 6.95 5.85 4.48 3.68 -
P/RPS 1.80 1.72 1.44 1.34 1.17 0.90 0.70 87.80%
P/EPS 13.85 12.46 10.43 12.12 11.50 9.40 7.93 45.07%
EY 7.22 8.03 9.59 8.25 8.69 10.64 12.61 -31.07%
DY 1.52 0.00 0.00 1.58 1.60 0.00 0.00 -
P/NAPS 3.64 3.75 3.06 5.04 2.16 1.81 1.52 79.08%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 -
Price 12.84 12.56 9.50 8.15 6.50 4.98 4.02 -
P/RPS 1.88 1.91 1.49 1.57 1.30 1.00 0.77 81.41%
P/EPS 14.48 13.82 10.82 14.22 12.78 10.45 8.66 40.91%
EY 6.91 7.23 9.24 7.03 7.82 9.57 11.54 -28.98%
DY 1.45 0.00 0.00 1.35 1.44 0.00 0.00 -
P/NAPS 3.81 4.16 3.18 5.91 2.40 2.02 1.67 73.38%

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