[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2012 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
11-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 46.16%
YoY- 79.26%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 1,765,075 1,160,993 584,575 2,314,454 1,707,129 1,103,834 554,843 116.15%
PBT 175,145 131,772 70,383 240,702 174,076 110,393 41,591 160.54%
Tax -23,378 -21,550 -11,487 -33,417 -32,579 -23,742 -9,136 86.97%
NP 151,767 110,222 58,896 207,285 141,497 86,651 32,455 179.37%
-
NP to SH 148,078 107,807 57,492 202,726 138,697 84,887 31,432 180.76%
-
Tax Rate 13.35% 16.35% 16.32% 13.88% 18.72% 21.51% 21.97% -
Total Cost 1,613,308 1,050,771 525,679 2,107,169 1,565,632 1,017,183 522,388 111.92%
-
Net Worth 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 8.56%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 43,351 - - 98,970 43,304 - - -
Div Payout % 29.28% - - 48.82% 31.22% - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 8.56%
NOSH 619,314 619,224 618,858 618,568 618,630 618,709 618,740 0.06%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 8.60% 9.49% 10.08% 8.96% 8.29% 7.85% 5.85% -
ROE 11.02% 8.02% 4.28% 15.83% 11.50% 7.11% 2.65% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 285.00 187.49 94.46 374.16 275.95 178.41 89.67 116.01%
EPS 23.91 17.41 9.29 32.77 22.42 13.72 5.08 180.58%
DPS 7.00 0.00 0.00 16.00 7.00 0.00 0.00 -
NAPS 2.17 2.17 2.17 2.07 1.95 1.93 1.92 8.49%
Adjusted Per Share Value based on latest NOSH - 618,432
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 21.50 14.14 7.12 28.19 20.79 13.44 6.76 116.11%
EPS 1.80 1.31 0.70 2.47 1.69 1.03 0.38 181.78%
DPS 0.53 0.00 0.00 1.21 0.53 0.00 0.00 -
NAPS 0.1637 0.1636 0.1635 0.1559 0.1469 0.1454 0.1447 8.56%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 6.38 5.49 5.64 5.29 4.47 4.87 4.61 -
P/RPS 2.24 2.93 5.97 1.41 1.62 2.73 5.14 -42.49%
P/EPS 26.68 31.53 60.71 16.14 19.94 35.50 90.75 -55.75%
EY 3.75 3.17 1.65 6.20 5.02 2.82 1.10 126.34%
DY 1.10 0.00 0.00 3.02 1.57 0.00 0.00 -
P/NAPS 2.94 2.53 2.60 2.56 2.29 2.52 2.40 14.47%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 16/12/11 -
Price 6.35 5.41 5.70 5.15 4.66 4.92 4.44 -
P/RPS 2.23 2.89 6.03 1.38 1.69 2.76 4.95 -41.20%
P/EPS 26.56 31.07 61.36 15.71 20.79 35.86 87.40 -54.76%
EY 3.77 3.22 1.63 6.36 4.81 2.79 1.14 121.80%
DY 1.10 0.00 0.00 3.11 1.50 0.00 0.00 -
P/NAPS 2.93 2.49 2.63 2.49 2.39 2.55 2.31 17.15%

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