[TOPGLOV] QoQ Annualized Quarter Result on 31-May-2003 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
08-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 8.16%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 367,068 351,724 265,089 246,766 225,118 220,528 181,055 60.25%
PBT 38,438 37,288 29,264 26,470 24,420 23,720 20,146 53.89%
Tax -3,014 -3,268 -4,006 -3,326 -3,022 -3,432 -2,110 26.86%
NP 35,424 34,020 25,258 23,144 21,398 20,288 18,036 56.89%
-
NP to SH 35,424 34,020 25,258 23,144 21,398 20,288 18,036 56.89%
-
Tax Rate 7.84% 8.76% 13.69% 12.57% 12.38% 14.47% 10.47% -
Total Cost 331,644 317,704 239,831 223,622 203,720 200,240 163,019 60.62%
-
Net Worth 142,817 138,240 129,072 120,058 117,130 114,471 109,281 19.55%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - 10,938 23,107 - - - -
Div Payout % - - 43.31% 99.84% - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 142,817 138,240 129,072 120,058 117,130 114,471 109,281 19.55%
NOSH 91,962 91,550 91,152 91,022 65,000 65,025 64,994 26.06%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 9.65% 9.67% 9.53% 9.38% 9.51% 9.20% 9.96% -
ROE 24.80% 24.61% 19.57% 19.28% 18.27% 17.72% 16.50% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 399.15 384.19 290.82 271.10 346.34 339.14 278.57 27.12%
EPS 38.52 37.16 27.71 25.43 32.92 31.20 27.75 24.46%
DPS 0.00 0.00 12.00 25.39 0.00 0.00 0.00 -
NAPS 1.553 1.51 1.416 1.319 1.802 1.7604 1.6814 -5.16%
Adjusted Per Share Value based on latest NOSH - 90,969
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 4.47 4.28 3.23 3.01 2.74 2.69 2.20 60.48%
EPS 0.43 0.41 0.31 0.28 0.26 0.25 0.22 56.38%
DPS 0.00 0.00 0.13 0.28 0.00 0.00 0.00 -
NAPS 0.0174 0.0168 0.0157 0.0146 0.0143 0.0139 0.0133 19.63%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 3.10 2.26 1.98 0.97 1.09 1.15 1.11 -
P/RPS 0.78 0.59 0.68 0.36 0.31 0.34 0.40 56.14%
P/EPS 8.05 6.08 7.15 3.81 3.31 3.69 4.00 59.46%
EY 12.43 16.44 13.99 26.21 30.20 27.13 25.00 -37.26%
DY 0.00 0.00 6.06 26.17 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 1.40 0.74 0.60 0.65 0.66 109.54%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 01/04/04 05/01/04 17/10/03 08/07/03 07/04/03 06/01/03 21/10/02 -
Price 3.47 2.45 2.07 1.61 0.82 1.14 1.06 -
P/RPS 0.87 0.64 0.71 0.59 0.24 0.34 0.38 73.79%
P/EPS 9.01 6.59 7.47 6.33 2.49 3.65 3.82 77.28%
EY 11.10 15.17 13.39 15.79 40.15 27.37 26.18 -43.59%
DY 0.00 0.00 5.80 15.77 0.00 0.00 0.00 -
P/NAPS 2.23 1.62 1.46 1.22 0.46 0.65 0.63 132.43%

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