[TOPGLOV] QoQ TTM Result on 28-Feb-2010 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 17.25%
YoY- 93.4%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 2,098,641 2,079,432 1,962,560 1,778,674 1,615,301 1,529,077 1,469,097 26.81%
PBT 262,723 304,961 343,303 314,317 265,337 221,992 180,827 28.25%
Tax -42,527 -54,550 -84,134 -78,149 -65,234 -53,922 -42,832 -0.47%
NP 220,196 250,411 259,169 236,168 200,103 168,070 137,995 36.51%
-
NP to SH 216,073 245,231 257,028 234,711 200,182 169,133 137,432 35.17%
-
Tax Rate 16.19% 17.89% 24.51% 24.86% 24.59% 24.29% 23.69% -
Total Cost 1,878,445 1,829,021 1,703,391 1,542,506 1,415,198 1,361,007 1,331,102 25.78%
-
Net Worth 1,174,871 1,117,315 907,799 898,802 594,421 592,606 798,550 29.32%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 64,393 64,393 43,404 42,849 42,849 42,849 38,287 41.37%
Div Payout % 29.80% 26.26% 16.89% 18.26% 21.41% 25.33% 27.86% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 1,174,871 1,117,315 907,799 898,802 594,421 592,606 798,550 29.32%
NOSH 618,353 617,301 302,599 299,600 297,210 296,303 294,668 63.83%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 10.49% 12.04% 13.21% 13.28% 12.39% 10.99% 9.39% -
ROE 18.39% 21.95% 28.31% 26.11% 33.68% 28.54% 17.21% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 339.39 336.86 648.57 593.68 543.49 516.05 498.56 -22.59%
EPS 34.94 39.73 84.94 78.34 67.35 57.08 46.64 -17.50%
DPS 10.41 10.43 14.34 14.50 14.50 14.50 13.00 -13.75%
NAPS 1.90 1.81 3.00 3.00 2.00 2.00 2.71 -21.06%
Adjusted Per Share Value based on latest NOSH - 299,600
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 26.84 26.59 25.10 22.75 20.66 19.55 18.79 26.80%
EPS 2.76 3.14 3.29 3.00 2.56 2.16 1.76 34.94%
DPS 0.82 0.82 0.56 0.55 0.55 0.55 0.49 40.91%
NAPS 0.1502 0.1429 0.1161 0.1149 0.076 0.0758 0.1021 29.31%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 5.70 6.07 12.28 11.32 9.15 6.95 5.85 -
P/RPS 1.68 1.80 1.89 1.91 1.68 1.35 1.17 27.24%
P/EPS 16.31 15.28 14.46 14.45 13.59 12.18 12.54 19.13%
EY 6.13 6.54 6.92 6.92 7.36 8.21 7.97 -16.04%
DY 1.83 1.72 1.17 1.28 1.58 2.09 2.22 -12.07%
P/NAPS 3.00 3.35 4.09 3.77 4.58 3.48 2.16 24.45%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 -
Price 5.45 5.69 12.84 12.56 9.50 8.15 6.50 -
P/RPS 1.61 1.69 1.98 2.12 1.75 1.58 1.30 15.30%
P/EPS 15.60 14.32 15.12 16.03 14.10 14.28 13.94 7.78%
EY 6.41 6.98 6.62 6.24 7.09 7.00 7.18 -7.27%
DY 1.91 1.83 1.12 1.15 1.53 1.78 2.00 -3.02%
P/NAPS 2.87 3.14 4.28 4.19 4.75 4.08 2.40 12.65%

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