[TOPGLOV] QoQ Cumulative Quarter Result on 28-Feb-2005 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 107.83%
YoY- 51.51%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 208,687 641,827 447,045 287,872 139,127 418,133 294,883 -20.56%
PBT 20,950 65,745 48,122 31,004 14,957 45,190 30,023 -21.31%
Tax -2,404 -12,501 -6,486 -4,169 -2,045 -5,656 -2,278 3.65%
NP 18,546 53,244 41,636 26,835 12,912 39,534 27,745 -23.53%
-
NP to SH 18,359 53,208 41,636 26,835 12,912 39,534 27,745 -24.04%
-
Tax Rate 11.47% 19.01% 13.48% 13.45% 13.67% 12.52% 7.59% -
Total Cost 190,141 588,583 405,409 261,037 126,215 378,599 267,138 -20.26%
-
Net Worth 230,858 202,294 190,325 179,211 169,185 77,848 148,756 34.00%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - 14,984 5,608 - - 6,495 4,622 -
Div Payout % - 28.16% 13.47% - - 16.43% 16.66% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 230,858 202,294 190,325 179,211 169,185 77,848 148,756 34.00%
NOSH 189,073 187,309 186,960 186,873 92,958 92,787 92,452 61.04%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 8.89% 8.30% 9.31% 9.32% 9.28% 9.45% 9.41% -
ROE 7.95% 26.30% 21.88% 14.97% 7.63% 50.78% 18.65% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 110.37 342.66 239.11 154.05 149.66 450.63 318.96 -50.67%
EPS 9.71 28.40 22.27 14.36 13.89 21.30 30.01 -52.83%
DPS 0.00 8.00 3.00 0.00 0.00 7.00 5.00 -
NAPS 1.221 1.08 1.018 0.959 1.82 0.839 1.609 -16.78%
Adjusted Per Share Value based on latest NOSH - 186,635
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 2.54 7.82 5.44 3.51 1.69 5.09 3.59 -20.58%
EPS 0.22 0.65 0.51 0.33 0.16 0.48 0.34 -25.16%
DPS 0.00 0.18 0.07 0.00 0.00 0.08 0.06 -
NAPS 0.0281 0.0246 0.0232 0.0218 0.0206 0.0095 0.0181 34.04%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 5.55 5.00 4.48 4.68 4.03 3.62 3.50 -
P/RPS 5.03 1.46 1.87 3.04 2.69 0.80 1.10 175.24%
P/EPS 57.16 17.60 20.12 32.59 29.01 8.50 11.66 188.29%
EY 1.75 5.68 4.97 3.07 3.45 11.77 8.57 -65.28%
DY 0.00 1.60 0.67 0.00 0.00 1.93 1.43 -
P/NAPS 4.55 4.63 4.40 4.88 2.21 4.31 2.18 63.24%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 04/01/06 18/10/05 04/07/05 05/04/05 05/01/05 12/10/04 02/07/04 -
Price 6.80 5.00 4.60 4.60 4.38 3.70 3.55 -
P/RPS 6.16 1.46 1.92 2.99 2.93 0.82 1.11 213.12%
P/EPS 70.03 17.60 20.66 32.03 31.53 8.68 11.83 226.88%
EY 1.43 5.68 4.84 3.12 3.17 11.52 8.45 -69.37%
DY 0.00 1.60 0.65 0.00 0.00 1.89 1.41 -
P/NAPS 5.57 4.63 4.52 4.80 2.41 4.41 2.21 85.09%

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