[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2004 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -67.34%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 641,827 447,045 287,872 139,127 418,133 294,883 183,534 129.86%
PBT 65,745 48,122 31,004 14,957 45,190 30,023 19,219 126.52%
Tax -12,501 -6,486 -4,169 -2,045 -5,656 -2,278 -1,507 308.20%
NP 53,244 41,636 26,835 12,912 39,534 27,745 17,712 107.87%
-
NP to SH 53,208 41,636 26,835 12,912 39,534 27,745 17,712 107.77%
-
Tax Rate 19.01% 13.48% 13.45% 13.67% 12.52% 7.59% 7.84% -
Total Cost 588,583 405,409 261,037 126,215 378,599 267,138 165,822 132.15%
-
Net Worth 202,294 190,325 179,211 169,185 77,848 148,756 142,817 26.04%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 14,984 5,608 - - 6,495 4,622 - -
Div Payout % 28.16% 13.47% - - 16.43% 16.66% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 202,294 190,325 179,211 169,185 77,848 148,756 142,817 26.04%
NOSH 187,309 186,960 186,873 92,958 92,787 92,452 91,962 60.47%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 8.30% 9.31% 9.32% 9.28% 9.45% 9.41% 9.65% -
ROE 26.30% 21.88% 14.97% 7.63% 50.78% 18.65% 12.40% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 342.66 239.11 154.05 149.66 450.63 318.96 199.57 43.24%
EPS 28.40 22.27 14.36 13.89 21.30 30.01 19.26 29.45%
DPS 8.00 3.00 0.00 0.00 7.00 5.00 0.00 -
NAPS 1.08 1.018 0.959 1.82 0.839 1.609 1.553 -21.45%
Adjusted Per Share Value based on latest NOSH - 92,958
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 8.21 5.72 3.68 1.78 5.35 3.77 2.35 129.71%
EPS 0.68 0.53 0.34 0.17 0.51 0.35 0.23 105.58%
DPS 0.19 0.07 0.00 0.00 0.08 0.06 0.00 -
NAPS 0.0259 0.0243 0.0229 0.0216 0.01 0.019 0.0183 25.97%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 5.00 4.48 4.68 4.03 3.62 3.50 3.10 -
P/RPS 1.46 1.87 3.04 2.69 0.80 1.10 1.55 -3.89%
P/EPS 17.60 20.12 32.59 29.01 8.50 11.66 16.10 6.10%
EY 5.68 4.97 3.07 3.45 11.77 8.57 6.21 -5.75%
DY 1.60 0.67 0.00 0.00 1.93 1.43 0.00 -
P/NAPS 4.63 4.40 4.88 2.21 4.31 2.18 2.00 74.73%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 18/10/05 04/07/05 05/04/05 05/01/05 12/10/04 02/07/04 01/04/04 -
Price 5.00 4.60 4.60 4.38 3.70 3.55 3.47 -
P/RPS 1.46 1.92 2.99 2.93 0.82 1.11 1.74 -11.01%
P/EPS 17.60 20.66 32.03 31.53 8.68 11.83 18.02 -1.55%
EY 5.68 4.84 3.12 3.17 11.52 8.45 5.55 1.55%
DY 1.60 0.65 0.00 0.00 1.89 1.41 0.00 -
P/NAPS 4.63 4.52 4.80 2.41 4.41 2.21 2.23 62.53%

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