[TOPGLOV] QoQ Quarter Result on 28-Feb-2009 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
07-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 5.38%
YoY- 22.11%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 472,300 424,514 371,965 346,522 386,076 364,534 356,139 20.68%
PBT 86,643 79,451 54,338 44,905 43,298 38,286 30,008 102.63%
Tax -20,095 -24,468 -11,959 -8,712 -8,783 -13,378 -4,969 153.61%
NP 66,548 54,983 42,379 36,193 34,515 24,908 25,039 91.75%
-
NP to SH 65,208 56,810 42,167 35,997 34,159 25,109 26,093 84.05%
-
Tax Rate 23.19% 30.80% 22.01% 19.40% 20.29% 34.94% 16.56% -
Total Cost 405,752 369,531 329,586 310,329 351,561 339,626 331,100 14.50%
-
Net Worth 887,470 592,606 798,550 727,598 710,860 671,999 629,933 25.64%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 22,222 20,626 - - 17,660 15,047 -
Div Payout % - 39.12% 48.92% - - 70.34% 57.67% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 887,470 592,606 798,550 727,598 710,860 671,999 629,933 25.64%
NOSH 297,210 296,303 294,668 294,574 294,474 294,349 300,957 -0.83%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 14.09% 12.95% 11.39% 10.44% 8.94% 6.83% 7.03% -
ROE 7.35% 9.59% 5.28% 4.95% 4.81% 3.74% 4.14% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 158.91 143.27 126.23 117.63 131.11 123.84 118.34 21.69%
EPS 21.94 9.39 14.31 12.22 11.60 8.53 8.67 85.59%
DPS 0.00 7.50 7.00 0.00 0.00 6.00 5.00 -
NAPS 2.986 2.00 2.71 2.47 2.414 2.283 2.0931 26.69%
Adjusted Per Share Value based on latest NOSH - 294,574
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 5.75 5.17 4.53 4.22 4.70 4.44 4.34 20.60%
EPS 0.79 0.69 0.51 0.44 0.42 0.31 0.32 82.56%
DPS 0.00 0.27 0.25 0.00 0.00 0.22 0.18 -
NAPS 0.1081 0.0722 0.0973 0.0886 0.0866 0.0818 0.0767 25.67%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 9.15 6.95 5.85 4.48 3.68 4.06 4.52 -
P/RPS 5.76 4.85 4.63 3.81 2.81 3.28 3.82 31.46%
P/EPS 41.70 36.25 40.88 36.66 31.72 47.59 52.13 -13.81%
EY 2.40 2.76 2.45 2.73 3.15 2.10 1.92 16.02%
DY 0.00 1.08 1.20 0.00 0.00 1.48 1.11 -
P/NAPS 3.06 3.48 2.16 1.81 1.52 1.78 2.16 26.11%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 -
Price 9.50 8.15 6.50 4.98 4.02 3.78 4.20 -
P/RPS 5.98 5.69 5.15 4.23 3.07 3.05 3.55 41.52%
P/EPS 43.30 42.51 45.42 40.75 34.66 44.31 48.44 -7.19%
EY 2.31 2.35 2.20 2.45 2.89 2.26 2.06 7.92%
DY 0.00 0.92 1.08 0.00 0.00 1.59 1.19 -
P/NAPS 3.18 4.08 2.40 2.02 1.67 1.66 2.01 35.73%

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