[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2002 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
21-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 30.75%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 185,075 112,559 55,132 181,055 128,987 85,214 42,554 166.68%
PBT 19,853 12,210 5,930 20,146 14,762 9,686 4,928 153.39%
Tax -2,495 -1,511 -858 -2,110 -968 -656 -448 214.52%
NP 17,358 10,699 5,072 18,036 13,794 9,030 4,480 146.89%
-
NP to SH 17,358 10,699 5,072 18,036 13,794 9,030 4,480 146.89%
-
Tax Rate 12.57% 12.38% 14.47% 10.47% 6.56% 6.77% 9.09% -
Total Cost 167,717 101,860 50,060 163,019 115,193 76,184 38,074 168.96%
-
Net Worth 120,058 117,130 114,471 109,281 106,880 102,160 97,639 14.78%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 17,330 - - - - - - -
Div Payout % 99.84% - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 120,058 117,130 114,471 109,281 106,880 102,160 97,639 14.78%
NOSH 91,022 65,000 65,025 64,994 65,004 50,000 49,999 49.14%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 9.38% 9.51% 9.20% 9.96% 10.69% 10.60% 10.53% -
ROE 14.46% 9.13% 4.43% 16.50% 12.91% 8.84% 4.59% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 203.33 173.17 84.79 278.57 198.43 170.43 85.11 78.80%
EPS 19.07 16.46 7.80 27.75 21.22 18.06 8.96 65.53%
DPS 19.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.319 1.802 1.7604 1.6814 1.6442 2.0432 1.9528 -23.03%
Adjusted Per Share Value based on latest NOSH - 64,961
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 2.25 1.37 0.67 2.20 1.57 1.04 0.52 165.77%
EPS 0.21 0.13 0.06 0.22 0.17 0.11 0.05 160.54%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0143 0.0139 0.0133 0.013 0.0124 0.0119 14.61%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.97 1.09 1.15 1.11 1.10 1.37 1.39 -
P/RPS 0.48 0.63 1.36 0.40 0.55 0.80 1.63 -55.77%
P/EPS 5.09 6.62 14.74 4.00 5.18 7.59 15.51 -52.45%
EY 19.66 15.10 6.78 25.00 19.29 13.18 6.45 110.36%
DY 19.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.65 0.66 0.67 0.67 0.71 2.80%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 08/07/03 07/04/03 06/01/03 21/10/02 27/08/02 15/04/02 07/01/02 -
Price 1.61 0.82 1.14 1.06 1.11 1.14 1.37 -
P/RPS 0.79 0.47 1.34 0.38 0.56 0.67 1.61 -37.81%
P/EPS 8.44 4.98 14.62 3.82 5.23 6.31 15.29 -32.73%
EY 11.84 20.07 6.84 26.18 19.12 15.84 6.54 48.59%
DY 11.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.46 0.65 0.63 0.68 0.56 0.70 44.87%

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