[TOPGLOV] QoQ Cumulative Quarter Result on 29-Feb-2012 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
15-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 170.07%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 584,575 2,314,454 1,707,129 1,103,834 554,843 2,053,916 1,512,080 -46.83%
PBT 70,383 240,702 174,076 110,393 41,591 145,470 110,385 -25.85%
Tax -11,487 -33,417 -32,579 -23,742 -9,136 -30,338 -22,071 -35.22%
NP 58,896 207,285 141,497 86,651 32,455 115,132 88,314 -23.61%
-
NP to SH 57,492 202,726 138,697 84,887 31,432 113,091 87,057 -24.10%
-
Tax Rate 16.32% 13.88% 18.72% 21.51% 21.97% 20.86% 19.99% -
Total Cost 525,679 2,107,169 1,565,632 1,017,183 522,388 1,938,784 1,423,766 -48.44%
-
Net Worth 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 1,143,795 1,125,310 12.47%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - 98,970 43,304 - - 68,009 30,915 -
Div Payout % - 48.82% 31.22% - - 60.14% 35.51% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 1,143,795 1,125,310 12.47%
NOSH 618,858 618,568 618,630 618,709 618,740 618,267 618,302 0.05%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 10.08% 8.96% 8.29% 7.85% 5.85% 5.61% 5.84% -
ROE 4.28% 15.83% 11.50% 7.11% 2.65% 9.89% 7.74% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 94.46 374.16 275.95 178.41 89.67 332.20 244.55 -46.87%
EPS 9.29 32.77 22.42 13.72 5.08 18.29 14.08 -24.15%
DPS 0.00 16.00 7.00 0.00 0.00 11.00 5.00 -
NAPS 2.17 2.07 1.95 1.93 1.92 1.85 1.82 12.40%
Adjusted Per Share Value based on latest NOSH - 618,692
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 7.12 28.19 20.79 13.44 6.76 25.01 18.41 -46.82%
EPS 0.70 2.47 1.69 1.03 0.38 1.38 1.06 -24.10%
DPS 0.00 1.21 0.53 0.00 0.00 0.83 0.38 -
NAPS 0.1635 0.1559 0.1469 0.1454 0.1447 0.1393 0.137 12.47%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 5.64 5.29 4.47 4.87 4.61 4.86 5.20 -
P/RPS 5.97 1.41 1.62 2.73 5.14 1.46 2.13 98.41%
P/EPS 60.71 16.14 19.94 35.50 90.75 26.57 36.93 39.16%
EY 1.65 6.20 5.02 2.82 1.10 3.76 2.71 -28.09%
DY 0.00 3.02 1.57 0.00 0.00 2.26 0.96 -
P/NAPS 2.60 2.56 2.29 2.52 2.40 2.63 2.86 -6.14%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 13/12/12 11/10/12 14/06/12 15/03/12 16/12/11 11/10/11 17/06/11 -
Price 5.70 5.15 4.66 4.92 4.44 4.07 5.26 -
P/RPS 6.03 1.38 1.69 2.76 4.95 1.23 2.15 98.50%
P/EPS 61.36 15.71 20.79 35.86 87.40 22.25 37.36 39.07%
EY 1.63 6.36 4.81 2.79 1.14 4.49 2.68 -28.14%
DY 0.00 3.11 1.50 0.00 0.00 2.70 0.95 -
P/NAPS 2.63 2.49 2.39 2.55 2.31 2.20 2.89 -6.07%

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