[TOPGLOV] QoQ Annualized Quarter Result on 31-May-2006 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 3.58%
YoY- 43.14%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 1,239,304 1,233,136 992,611 913,365 874,388 834,748 641,827 55.24%
PBT 115,844 115,420 91,773 91,822 88,534 83,800 65,745 46.03%
Tax -14,892 -15,012 -12,712 -11,902 -11,244 -9,616 -12,501 12.41%
NP 100,952 100,408 79,061 79,920 77,290 74,184 53,244 53.36%
-
NP to SH 100,426 99,380 78,392 79,464 76,720 73,436 53,208 52.90%
-
Tax Rate 12.86% 13.01% 13.85% 12.96% 12.70% 11.47% 19.01% -
Total Cost 1,138,352 1,132,728 913,550 833,445 797,098 760,564 588,583 55.41%
-
Net Worth 520,747 317,346 201,114 190,105 189,619 230,858 202,294 88.15%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - 15,879 8,871 - - 14,984 -
Div Payout % - - 20.26% 11.16% - - 28.16% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 520,747 317,346 201,114 190,105 189,619 230,858 202,294 88.15%
NOSH 273,789 192,447 190,629 190,105 189,619 189,073 187,309 28.88%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 8.15% 8.14% 7.96% 8.75% 8.84% 8.89% 8.30% -
ROE 19.28% 31.32% 38.98% 41.80% 40.46% 31.81% 26.30% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 452.65 640.76 520.70 480.45 461.13 441.49 342.66 20.45%
EPS 36.68 51.64 29.70 29.85 28.90 38.84 28.40 18.65%
DPS 0.00 0.00 8.33 4.67 0.00 0.00 8.00 -
NAPS 1.902 1.649 1.055 1.00 1.00 1.221 1.08 45.98%
Adjusted Per Share Value based on latest NOSH - 191,161
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 15.85 15.77 12.69 11.68 11.18 10.67 8.21 55.23%
EPS 1.28 1.27 1.00 1.02 0.98 0.94 0.68 52.62%
DPS 0.00 0.00 0.20 0.11 0.00 0.00 0.19 -
NAPS 0.0666 0.0406 0.0257 0.0243 0.0242 0.0295 0.0259 88.01%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 8.85 12.90 8.65 9.20 7.65 5.55 5.00 -
P/RPS 1.96 2.01 1.66 1.91 1.66 1.26 1.46 21.75%
P/EPS 24.13 24.98 21.03 22.01 18.91 14.29 17.60 23.48%
EY 4.14 4.00 4.75 4.54 5.29 7.00 5.68 -19.05%
DY 0.00 0.00 0.96 0.51 0.00 0.00 1.60 -
P/NAPS 4.65 7.82 8.20 9.20 7.65 4.55 4.63 0.28%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 04/04/07 04/01/07 17/10/06 04/07/06 04/04/06 04/01/06 18/10/05 -
Price 8.95 13.80 9.90 9.10 7.70 6.80 5.00 -
P/RPS 1.98 2.15 1.90 1.89 1.67 1.54 1.46 22.58%
P/EPS 24.40 26.72 24.07 21.77 19.03 17.51 17.60 24.40%
EY 4.10 3.74 4.15 4.59 5.25 5.71 5.68 -19.57%
DY 0.00 0.00 0.84 0.51 0.00 0.00 1.60 -
P/NAPS 4.71 8.37 9.38 9.10 7.70 5.57 4.63 1.15%

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