[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2010 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
06-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 22.48%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 1,512,080 976,717 491,509 2,079,432 1,538,046 982,195 472,300 117.37%
PBT 110,385 75,880 44,405 304,961 263,852 180,528 86,643 17.53%
Tax -22,071 -13,607 -8,072 -54,550 -59,666 -41,722 -20,095 6.45%
NP 88,314 62,273 36,333 250,411 204,186 138,806 66,548 20.78%
-
NP to SH 87,057 61,460 36,050 245,231 200,218 135,734 65,208 21.26%
-
Tax Rate 19.99% 17.93% 18.18% 17.89% 22.61% 23.11% 23.19% -
Total Cost 1,423,766 914,444 455,176 1,829,021 1,333,860 843,389 405,752 131.09%
-
Net Worth 1,125,310 1,125,324 1,174,871 1,114,353 1,014,333 902,303 887,470 17.16%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 30,915 - - 98,506 42,138 - - -
Div Payout % 35.51% - - 40.17% 21.05% - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 1,125,310 1,125,324 1,174,871 1,114,353 1,014,333 902,303 887,470 17.16%
NOSH 618,302 618,309 618,353 615,665 300,989 298,776 297,210 63.03%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 5.84% 6.38% 7.39% 12.04% 13.28% 14.13% 14.09% -
ROE 7.74% 5.46% 3.07% 22.01% 19.74% 15.04% 7.35% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 244.55 157.97 79.49 337.75 511.00 328.74 158.91 33.32%
EPS 14.08 9.94 5.83 39.83 66.52 45.43 21.94 -25.61%
DPS 5.00 0.00 0.00 16.00 14.00 0.00 0.00 -
NAPS 1.82 1.82 1.90 1.81 3.37 3.02 2.986 -28.13%
Adjusted Per Share Value based on latest NOSH - 617,301
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 19.34 12.49 6.29 26.59 19.67 12.56 6.04 117.39%
EPS 1.11 0.79 0.46 3.14 2.56 1.74 0.83 21.40%
DPS 0.40 0.00 0.00 1.26 0.54 0.00 0.00 -
NAPS 0.1439 0.1439 0.1502 0.1425 0.1297 0.1154 0.1135 17.15%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 5.20 4.89 5.70 6.07 12.28 11.32 9.15 -
P/RPS 2.13 3.10 7.17 1.80 2.40 3.44 5.76 -48.51%
P/EPS 36.93 49.20 97.77 15.24 18.46 24.92 41.70 -7.78%
EY 2.71 2.03 1.02 6.56 5.42 4.01 2.40 8.44%
DY 0.96 0.00 0.00 2.64 1.14 0.00 0.00 -
P/NAPS 2.86 2.69 3.00 3.35 3.64 3.75 3.06 -4.41%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 17/06/11 16/03/11 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 -
Price 5.26 5.28 5.45 5.69 12.84 12.56 9.50 -
P/RPS 2.15 3.34 6.86 1.68 2.51 3.82 5.98 -49.46%
P/EPS 37.36 53.12 93.48 14.29 19.30 27.65 43.30 -9.37%
EY 2.68 1.88 1.07 7.00 5.18 3.62 2.31 10.42%
DY 0.95 0.00 0.00 2.81 1.09 0.00 0.00 -
P/NAPS 2.89 2.90 2.87 3.14 3.81 4.16 3.18 -6.18%

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