[TOPGLOV] QoQ Quarter Result on 28-Feb-2006 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 8.94%
YoY- 43.65%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 308,284 307,587 247,830 228,507 208,687 194,782 159,173 55.31%
PBT 28,855 22,906 24,600 23,317 20,950 17,623 17,118 41.59%
Tax -3,753 -3,785 -3,305 -3,218 -2,404 -6,067 -2,317 37.88%
NP 25,102 19,121 21,295 20,099 18,546 11,556 14,801 42.16%
-
NP to SH 24,845 18,794 21,238 20,001 18,359 11,572 14,801 41.19%
-
Tax Rate 13.01% 16.52% 13.43% 13.80% 11.47% 34.43% 13.54% -
Total Cost 283,182 288,466 226,535 208,408 190,141 183,226 144,372 56.63%
-
Net Worth 317,346 191,935 191,161 190,123 230,858 188,413 191,210 40.13%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - 9,270 6,690 - - 9,420 5,634 -
Div Payout % - 49.33% 31.50% - - 81.41% 38.07% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 317,346 191,935 191,161 190,123 230,858 188,413 191,210 40.13%
NOSH 192,447 191,935 191,161 190,123 189,073 188,413 187,829 1.63%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 8.14% 6.22% 8.59% 8.80% 8.89% 5.93% 9.30% -
ROE 7.83% 9.79% 11.11% 10.52% 7.95% 6.14% 7.74% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 160.19 160.26 129.64 120.19 110.37 103.38 84.74 52.82%
EPS 12.91 7.14 7.93 7.52 9.71 6.14 7.88 38.93%
DPS 0.00 4.83 3.50 0.00 0.00 5.00 3.00 -
NAPS 1.649 1.00 1.00 1.00 1.221 1.00 1.018 37.88%
Adjusted Per Share Value based on latest NOSH - 190,123
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 3.75 3.75 3.02 2.78 2.54 2.37 1.94 55.11%
EPS 0.30 0.23 0.26 0.24 0.22 0.14 0.18 40.52%
DPS 0.00 0.11 0.08 0.00 0.00 0.11 0.07 -
NAPS 0.0386 0.0234 0.0233 0.0232 0.0281 0.0229 0.0233 39.96%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 12.90 8.65 9.20 7.65 5.55 5.00 4.48 -
P/RPS 8.05 5.40 7.10 6.36 5.03 4.84 5.29 32.26%
P/EPS 99.92 88.34 82.81 72.72 57.16 81.41 56.85 45.59%
EY 1.00 1.13 1.21 1.38 1.75 1.23 1.76 -31.37%
DY 0.00 0.56 0.38 0.00 0.00 1.00 0.67 -
P/NAPS 7.82 8.65 9.20 7.65 4.55 5.00 4.40 46.67%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 04/01/07 17/10/06 04/07/06 04/04/06 04/01/06 18/10/05 04/07/05 -
Price 13.80 9.90 9.10 7.70 6.80 5.00 4.60 -
P/RPS 8.61 6.18 7.02 6.41 6.16 4.84 5.43 35.93%
P/EPS 106.89 101.10 81.91 73.19 70.03 81.41 58.38 49.60%
EY 0.94 0.99 1.22 1.37 1.43 1.23 1.71 -32.87%
DY 0.00 0.49 0.38 0.00 0.00 1.00 0.65 -
P/NAPS 8.37 9.90 9.10 7.70 5.57 5.00 4.52 50.74%

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