[TOPGLOV] QoQ Quarter Result on 31-Aug-2003 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 18.64%
YoY- 86.23%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 111,349 95,603 87,931 80,014 72,516 57,427 55,132 59.71%
PBT 10,804 9,897 9,322 9,411 7,643 6,280 5,930 49.11%
Tax -771 -690 -817 -1,511 -984 -653 -858 -6.87%
NP 10,033 9,207 8,505 7,900 6,659 5,627 5,072 57.51%
-
NP to SH 10,033 9,207 8,505 7,900 6,659 5,627 5,072 57.51%
-
Tax Rate 7.14% 6.97% 8.76% 16.06% 12.87% 10.40% 14.47% -
Total Cost 101,316 86,396 79,426 72,114 65,857 51,800 50,060 59.93%
-
Net Worth 148,784 142,841 138,240 130,398 119,989 117,088 114,471 19.07%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 4,623 - - 7,289 6,640 - - -
Div Payout % 46.08% - - 92.28% 99.73% - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 148,784 142,841 138,240 130,398 119,989 117,088 114,471 19.07%
NOSH 92,470 91,978 91,550 91,123 90,969 64,976 65,025 26.43%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 9.01% 9.63% 9.67% 9.87% 9.18% 9.80% 9.20% -
ROE 6.74% 6.45% 6.15% 6.06% 5.55% 4.81% 4.43% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 120.42 103.94 96.05 87.81 79.71 88.38 84.79 26.32%
EPS 10.85 10.01 9.29 8.67 7.32 8.66 7.80 24.58%
DPS 5.00 0.00 0.00 8.00 7.30 0.00 0.00 -
NAPS 1.609 1.553 1.51 1.431 1.319 1.802 1.7604 -5.81%
Adjusted Per Share Value based on latest NOSH - 91,123
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 1.42 1.22 1.12 1.02 0.93 0.73 0.71 58.67%
EPS 0.13 0.12 0.11 0.10 0.09 0.07 0.06 67.36%
DPS 0.06 0.00 0.00 0.09 0.08 0.00 0.00 -
NAPS 0.019 0.0183 0.0177 0.0167 0.0153 0.015 0.0146 19.17%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 3.50 3.10 2.26 1.98 0.97 1.09 1.15 -
P/RPS 2.91 2.98 2.35 2.25 1.22 1.23 1.36 65.97%
P/EPS 32.26 30.97 24.33 22.84 13.25 12.59 14.74 68.48%
EY 3.10 3.23 4.11 4.38 7.55 7.94 6.78 -40.62%
DY 1.43 0.00 0.00 4.04 7.53 0.00 0.00 -
P/NAPS 2.18 2.00 1.50 1.38 0.74 0.60 0.65 123.89%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 02/07/04 01/04/04 05/01/04 17/10/03 08/07/03 07/04/03 06/01/03 -
Price 3.55 3.47 2.45 2.07 1.61 0.82 1.14 -
P/RPS 2.95 3.34 2.55 2.36 2.02 0.93 1.34 69.14%
P/EPS 32.72 34.67 26.37 23.88 21.99 9.47 14.62 71.01%
EY 3.06 2.88 3.79 4.19 4.55 10.56 6.84 -41.47%
DY 1.41 0.00 0.00 3.86 4.53 0.00 0.00 -
P/NAPS 2.21 2.23 1.62 1.45 1.22 0.46 0.65 125.94%

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