[TOPGLOV] QoQ Quarter Result on 30-Nov-2004 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 9.53%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 194,782 159,173 148,745 139,127 123,250 111,349 95,603 60.50%
PBT 17,623 17,118 16,048 14,957 15,167 10,804 9,897 46.75%
Tax -6,067 -2,317 -2,125 -2,045 -3,378 -771 -690 324.32%
NP 11,556 14,801 13,923 12,912 11,789 10,033 9,207 16.30%
-
NP to SH 11,572 14,801 13,923 12,912 11,789 10,033 9,207 16.41%
-
Tax Rate 34.43% 13.54% 13.24% 13.67% 22.27% 7.14% 6.97% -
Total Cost 183,226 144,372 134,822 126,215 111,461 101,316 86,396 64.84%
-
Net Worth 188,413 191,210 178,983 169,185 92,776 148,784 142,841 20.21%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 9,420 5,634 - - 4,174 4,623 - -
Div Payout % 81.41% 38.07% - - 35.41% 46.08% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 188,413 191,210 178,983 169,185 92,776 148,784 142,841 20.21%
NOSH 188,413 187,829 186,635 92,958 92,776 92,470 91,978 61.08%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 5.93% 9.30% 9.36% 9.28% 9.57% 9.01% 9.63% -
ROE 6.14% 7.74% 7.78% 7.63% 12.71% 6.74% 6.45% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 103.38 84.74 79.70 149.66 132.85 120.42 103.94 -0.35%
EPS 6.14 7.88 7.46 13.89 6.35 10.85 10.01 -27.74%
DPS 5.00 3.00 0.00 0.00 4.50 5.00 0.00 -
NAPS 1.00 1.018 0.959 1.82 1.00 1.609 1.553 -25.37%
Adjusted Per Share Value based on latest NOSH - 92,958
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 2.37 1.94 1.81 1.69 1.50 1.36 1.16 60.80%
EPS 0.14 0.18 0.17 0.16 0.14 0.12 0.11 17.39%
DPS 0.11 0.07 0.00 0.00 0.05 0.06 0.00 -
NAPS 0.0229 0.0233 0.0218 0.0206 0.0113 0.0181 0.0174 20.03%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 5.00 4.48 4.68 4.03 3.62 3.50 3.10 -
P/RPS 4.84 5.29 5.87 2.69 2.72 2.91 2.98 38.04%
P/EPS 81.41 56.85 62.73 29.01 28.49 32.26 30.97 90.13%
EY 1.23 1.76 1.59 3.45 3.51 3.10 3.23 -47.37%
DY 1.00 0.67 0.00 0.00 1.24 1.43 0.00 -
P/NAPS 5.00 4.40 4.88 2.21 3.62 2.18 2.00 83.89%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 18/10/05 04/07/05 05/04/05 05/01/05 12/10/04 02/07/04 01/04/04 -
Price 5.00 4.60 4.60 4.38 3.70 3.55 3.47 -
P/RPS 4.84 5.43 5.77 2.93 2.79 2.95 3.34 27.96%
P/EPS 81.41 58.38 61.66 31.53 29.12 32.72 34.67 76.39%
EY 1.23 1.71 1.62 3.17 3.43 3.06 2.88 -43.20%
DY 1.00 0.65 0.00 0.00 1.22 1.41 0.00 -
P/NAPS 5.00 4.52 4.80 2.41 3.70 2.21 2.23 71.05%

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