[TOPGLOV] QoQ Quarter Result on 31-May-2005 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 6.31%
YoY- 47.52%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 228,507 208,687 194,782 159,173 148,745 139,127 123,250 51.08%
PBT 23,317 20,950 17,623 17,118 16,048 14,957 15,167 33.30%
Tax -3,218 -2,404 -6,067 -2,317 -2,125 -2,045 -3,378 -3.19%
NP 20,099 18,546 11,556 14,801 13,923 12,912 11,789 42.85%
-
NP to SH 20,001 18,359 11,572 14,801 13,923 12,912 11,789 42.38%
-
Tax Rate 13.80% 11.47% 34.43% 13.54% 13.24% 13.67% 22.27% -
Total Cost 208,408 190,141 183,226 144,372 134,822 126,215 111,461 51.94%
-
Net Worth 190,123 230,858 188,413 191,210 178,983 169,185 92,776 61.54%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - 9,420 5,634 - - 4,174 -
Div Payout % - - 81.41% 38.07% - - 35.41% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 190,123 230,858 188,413 191,210 178,983 169,185 92,776 61.54%
NOSH 190,123 189,073 188,413 187,829 186,635 92,958 92,776 61.54%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 8.80% 8.89% 5.93% 9.30% 9.36% 9.28% 9.57% -
ROE 10.52% 7.95% 6.14% 7.74% 7.78% 7.63% 12.71% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 120.19 110.37 103.38 84.74 79.70 149.66 132.85 -6.47%
EPS 7.52 9.71 6.14 7.88 7.46 13.89 6.35 11.96%
DPS 0.00 0.00 5.00 3.00 0.00 0.00 4.50 -
NAPS 1.00 1.221 1.00 1.018 0.959 1.82 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 187,829
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 2.92 2.67 2.49 2.04 1.90 1.78 1.58 50.76%
EPS 0.26 0.23 0.15 0.19 0.18 0.17 0.15 44.44%
DPS 0.00 0.00 0.12 0.07 0.00 0.00 0.05 -
NAPS 0.0243 0.0295 0.0241 0.0245 0.0229 0.0216 0.0119 61.16%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 7.65 5.55 5.00 4.48 4.68 4.03 3.62 -
P/RPS 6.36 5.03 4.84 5.29 5.87 2.69 2.72 76.44%
P/EPS 72.72 57.16 81.41 56.85 62.73 29.01 28.49 87.09%
EY 1.38 1.75 1.23 1.76 1.59 3.45 3.51 -46.42%
DY 0.00 0.00 1.00 0.67 0.00 0.00 1.24 -
P/NAPS 7.65 4.55 5.00 4.40 4.88 2.21 3.62 64.90%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 04/04/06 04/01/06 18/10/05 04/07/05 05/04/05 05/01/05 12/10/04 -
Price 7.70 6.80 5.00 4.60 4.60 4.38 3.70 -
P/RPS 6.41 6.16 4.84 5.43 5.77 2.93 2.79 74.38%
P/EPS 73.19 70.03 81.41 58.38 61.66 31.53 29.12 85.17%
EY 1.37 1.43 1.23 1.71 1.62 3.17 3.43 -45.85%
DY 0.00 0.00 1.00 0.65 0.00 0.00 1.22 -
P/NAPS 7.70 5.57 5.00 4.52 4.80 2.41 3.70 63.22%

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