[TOPGLOV] QoQ Annualized Quarter Result on 31-May-2007 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 1.06%
YoY- 27.71%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 1,314,516 1,345,932 1,228,778 1,228,286 1,239,304 1,233,136 992,611 20.61%
PBT 132,666 138,240 118,644 116,521 115,844 115,420 91,773 27.87%
Tax -16,354 -19,092 -29,992 -15,052 -14,892 -15,012 -12,712 18.30%
NP 116,312 119,148 88,652 101,469 100,952 100,408 79,061 29.38%
-
NP to SH 117,726 117,532 89,560 101,486 100,426 99,380 78,392 31.17%
-
Tax Rate 12.33% 13.81% 25.28% 12.92% 12.86% 13.01% 13.85% -
Total Cost 1,198,204 1,226,784 1,140,126 1,126,817 1,138,352 1,132,728 913,550 19.84%
-
Net Worth 641,841 645,644 617,663 567,613 520,747 317,346 201,114 116.91%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - 26,698 15,068 - - 15,879 -
Div Payout % - - 29.81% 14.85% - - 20.26% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 641,841 645,644 617,663 567,613 520,747 317,346 201,114 116.91%
NOSH 300,628 300,439 289,575 282,535 273,789 192,447 190,629 35.52%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 8.85% 8.85% 7.21% 8.26% 8.15% 8.14% 7.96% -
ROE 18.34% 18.20% 14.50% 17.88% 19.28% 31.32% 38.98% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 437.26 447.99 424.34 434.74 452.65 640.76 520.70 -11.00%
EPS 39.16 39.12 31.20 35.92 36.68 51.64 29.70 20.26%
DPS 0.00 0.00 9.22 5.33 0.00 0.00 8.33 -
NAPS 2.135 2.149 2.133 2.009 1.902 1.649 1.055 60.06%
Adjusted Per Share Value based on latest NOSH - 299,791
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 16.81 17.21 15.71 15.71 15.85 15.77 12.69 20.63%
EPS 1.51 1.50 1.15 1.30 1.28 1.27 1.00 31.65%
DPS 0.00 0.00 0.34 0.19 0.00 0.00 0.20 -
NAPS 0.0821 0.0826 0.079 0.0726 0.0666 0.0406 0.0257 117.06%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 5.05 5.85 7.05 8.65 8.85 12.90 8.65 -
P/RPS 1.15 1.31 1.66 1.99 1.96 2.01 1.66 -21.72%
P/EPS 12.90 14.95 22.79 24.08 24.13 24.98 21.03 -27.82%
EY 7.75 6.69 4.39 4.15 4.14 4.00 4.75 38.63%
DY 0.00 0.00 1.31 0.62 0.00 0.00 0.96 -
P/NAPS 2.37 2.72 3.31 4.31 4.65 7.82 8.20 -56.31%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 03/04/08 03/01/08 19/10/07 04/07/07 04/04/07 04/01/07 17/10/06 -
Price 3.98 6.50 6.50 8.35 8.95 13.80 9.90 -
P/RPS 0.91 1.45 1.53 1.92 1.98 2.15 1.90 -38.81%
P/EPS 10.16 16.62 21.02 23.25 24.40 26.72 24.07 -43.75%
EY 9.84 6.02 4.76 4.30 4.10 3.74 4.15 77.90%
DY 0.00 0.00 1.42 0.64 0.00 0.00 0.84 -
P/NAPS 1.86 3.02 3.05 4.16 4.71 8.37 9.38 -66.02%

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