[TOPGLOV] QoQ Quarter Result on 30-Nov-2002 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
06-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 19.57%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 80,014 72,516 57,427 55,132 52,068 43,773 42,660 51.91%
PBT 9,411 7,643 6,280 5,930 5,384 5,076 4,758 57.37%
Tax -1,511 -984 -653 -858 -1,142 -312 -208 273.73%
NP 7,900 6,659 5,627 5,072 4,242 4,764 4,550 44.31%
-
NP to SH 7,900 6,659 5,627 5,072 4,242 4,764 4,550 44.31%
-
Tax Rate 16.06% 12.87% 10.40% 14.47% 21.21% 6.15% 4.37% -
Total Cost 72,114 65,857 51,800 50,060 47,826 39,009 38,110 52.80%
-
Net Worth 130,398 119,989 117,088 114,471 109,226 106,861 102,159 17.61%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 7,289 6,640 - - - - - -
Div Payout % 92.28% 99.73% - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 130,398 119,989 117,088 114,471 109,226 106,861 102,159 17.61%
NOSH 91,123 90,969 64,976 65,025 64,961 64,993 49,999 49.04%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 9.87% 9.18% 9.80% 9.20% 8.15% 10.88% 10.67% -
ROE 6.06% 5.55% 4.81% 4.43% 3.88% 4.46% 4.45% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 87.81 79.71 88.38 84.79 80.15 67.35 85.32 1.93%
EPS 8.67 7.32 8.66 7.80 6.53 7.33 9.10 -3.16%
DPS 8.00 7.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.431 1.319 1.802 1.7604 1.6814 1.6442 2.0432 -21.08%
Adjusted Per Share Value based on latest NOSH - 65,025
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 0.97 0.88 0.70 0.67 0.63 0.53 0.52 51.36%
EPS 0.10 0.08 0.07 0.06 0.05 0.06 0.06 40.44%
DPS 0.09 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0159 0.0146 0.0143 0.0139 0.0133 0.013 0.0124 17.97%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.98 0.97 1.09 1.15 1.11 1.10 1.37 -
P/RPS 2.25 1.22 1.23 1.36 1.38 1.63 1.61 24.92%
P/EPS 22.84 13.25 12.59 14.74 17.00 15.01 15.05 31.96%
EY 4.38 7.55 7.94 6.78 5.88 6.66 6.64 -24.16%
DY 4.04 7.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.74 0.60 0.65 0.66 0.67 0.67 61.67%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 17/10/03 08/07/03 07/04/03 06/01/03 21/10/02 27/08/02 15/04/02 -
Price 2.07 1.61 0.82 1.14 1.06 1.11 1.14 -
P/RPS 2.36 2.02 0.93 1.34 1.32 1.65 1.34 45.68%
P/EPS 23.88 21.99 9.47 14.62 16.23 15.14 12.53 53.53%
EY 4.19 4.55 10.56 6.84 6.16 6.60 7.98 -34.83%
DY 3.86 4.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.22 0.46 0.65 0.63 0.68 0.56 88.23%

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