[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2003 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 45.51%
YoY- 40.04%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 294,883 183,534 87,931 265,089 185,075 112,559 55,132 205.53%
PBT 30,023 19,219 9,322 29,264 19,853 12,210 5,930 194.55%
Tax -2,278 -1,507 -817 -4,006 -2,495 -1,511 -858 91.62%
NP 27,745 17,712 8,505 25,258 17,358 10,699 5,072 210.13%
-
NP to SH 27,745 17,712 8,505 25,258 17,358 10,699 5,072 210.13%
-
Tax Rate 7.59% 7.84% 8.76% 13.69% 12.57% 12.38% 14.47% -
Total Cost 267,138 165,822 79,426 239,831 167,717 101,860 50,060 205.06%
-
Net Worth 148,756 142,817 138,240 129,072 120,058 117,130 114,471 19.06%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 4,622 - - 10,938 17,330 - - -
Div Payout % 16.66% - - 43.31% 99.84% - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 148,756 142,817 138,240 129,072 120,058 117,130 114,471 19.06%
NOSH 92,452 91,962 91,550 91,152 91,022 65,000 65,025 26.41%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 9.41% 9.65% 9.67% 9.53% 9.38% 9.51% 9.20% -
ROE 18.65% 12.40% 6.15% 19.57% 14.46% 9.13% 4.43% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 318.96 199.57 96.05 290.82 203.33 173.17 84.79 141.68%
EPS 30.01 19.26 9.29 27.71 19.07 16.46 7.80 145.33%
DPS 5.00 0.00 0.00 12.00 19.04 0.00 0.00 -
NAPS 1.609 1.553 1.51 1.416 1.319 1.802 1.7604 -5.81%
Adjusted Per Share Value based on latest NOSH - 91,123
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 3.59 2.24 1.07 3.23 2.25 1.37 0.67 205.89%
EPS 0.34 0.22 0.10 0.31 0.21 0.13 0.06 217.51%
DPS 0.06 0.00 0.00 0.13 0.21 0.00 0.00 -
NAPS 0.0181 0.0174 0.0168 0.0157 0.0146 0.0143 0.0139 19.22%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 3.50 3.10 2.26 1.98 0.97 1.09 1.15 -
P/RPS 1.10 1.55 2.35 0.68 0.48 0.63 1.36 -13.17%
P/EPS 11.66 16.10 24.33 7.15 5.09 6.62 14.74 -14.45%
EY 8.57 6.21 4.11 13.99 19.66 15.10 6.78 16.88%
DY 1.43 0.00 0.00 6.06 19.63 0.00 0.00 -
P/NAPS 2.18 2.00 1.50 1.40 0.74 0.60 0.65 123.89%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 02/07/04 01/04/04 05/01/04 17/10/03 08/07/03 07/04/03 06/01/03 -
Price 3.55 3.47 2.45 2.07 1.61 0.82 1.14 -
P/RPS 1.11 1.74 2.55 0.71 0.79 0.47 1.34 -11.78%
P/EPS 11.83 18.02 26.37 7.47 8.44 4.98 14.62 -13.15%
EY 8.45 5.55 3.79 13.39 11.84 20.07 6.84 15.11%
DY 1.41 0.00 0.00 5.80 11.83 0.00 0.00 -
P/NAPS 2.21 2.23 1.62 1.46 1.22 0.46 0.65 125.94%

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