[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2011 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
11-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 29.9%
YoY- -53.88%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 1,707,129 1,103,834 554,843 2,053,916 1,512,080 976,717 491,509 129.17%
PBT 174,076 110,393 41,591 145,470 110,385 75,880 44,405 148.41%
Tax -32,579 -23,742 -9,136 -30,338 -22,071 -13,607 -8,072 153.28%
NP 141,497 86,651 32,455 115,132 88,314 62,273 36,333 147.32%
-
NP to SH 138,697 84,887 31,432 113,091 87,057 61,460 36,050 145.33%
-
Tax Rate 18.72% 21.51% 21.97% 20.86% 19.99% 17.93% 18.18% -
Total Cost 1,565,632 1,017,183 522,388 1,938,784 1,423,766 914,444 455,176 127.69%
-
Net Worth 1,206,329 1,194,110 1,187,981 1,143,795 1,125,310 1,125,324 1,174,871 1.77%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 43,304 - - 68,009 30,915 - - -
Div Payout % 31.22% - - 60.14% 35.51% - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 1,206,329 1,194,110 1,187,981 1,143,795 1,125,310 1,125,324 1,174,871 1.77%
NOSH 618,630 618,709 618,740 618,267 618,302 618,309 618,353 0.02%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 8.29% 7.85% 5.85% 5.61% 5.84% 6.38% 7.39% -
ROE 11.50% 7.11% 2.65% 9.89% 7.74% 5.46% 3.07% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 275.95 178.41 89.67 332.20 244.55 157.97 79.49 129.09%
EPS 22.42 13.72 5.08 18.29 14.08 9.94 5.83 145.25%
DPS 7.00 0.00 0.00 11.00 5.00 0.00 0.00 -
NAPS 1.95 1.93 1.92 1.85 1.82 1.82 1.90 1.74%
Adjusted Per Share Value based on latest NOSH - 618,151
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 21.83 14.12 7.10 26.26 19.34 12.49 6.29 129.05%
EPS 1.77 1.09 0.40 1.45 1.11 0.79 0.46 145.35%
DPS 0.55 0.00 0.00 0.87 0.40 0.00 0.00 -
NAPS 0.1543 0.1527 0.1519 0.1463 0.1439 0.1439 0.1502 1.80%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 4.47 4.87 4.61 4.86 5.20 4.89 5.70 -
P/RPS 1.62 2.73 5.14 1.46 2.13 3.10 7.17 -62.87%
P/EPS 19.94 35.50 90.75 26.57 36.93 49.20 97.77 -65.31%
EY 5.02 2.82 1.10 3.76 2.71 2.03 1.02 189.05%
DY 1.57 0.00 0.00 2.26 0.96 0.00 0.00 -
P/NAPS 2.29 2.52 2.40 2.63 2.86 2.69 3.00 -16.46%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 14/06/12 15/03/12 16/12/11 11/10/11 17/06/11 16/03/11 15/12/10 -
Price 4.66 4.92 4.44 4.07 5.26 5.28 5.45 -
P/RPS 1.69 2.76 4.95 1.23 2.15 3.34 6.86 -60.66%
P/EPS 20.79 35.86 87.40 22.25 37.36 53.12 93.48 -63.25%
EY 4.81 2.79 1.14 4.49 2.68 1.88 1.07 172.13%
DY 1.50 0.00 0.00 2.70 0.95 0.00 0.00 -
P/NAPS 2.39 2.55 2.31 2.20 2.89 2.90 2.87 -11.47%

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