[TOPGLOV] QoQ TTM 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- 3.28%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 265,089 236,290 207,547 192,780 180,202 167,882 160,778 39.43%
PBT 29,264 25,277 22,710 21,188 20,186 19,247 18,358 36.34%
Tax -4,006 -3,654 -2,982 -2,537 -2,127 -1,513 -1,390 102.12%
NP 25,258 21,623 19,728 18,651 18,059 17,734 16,968 30.27%
-
NP to SH 25,258 21,623 19,728 18,651 18,059 17,734 16,968 30.27%
-
Tax Rate 13.69% 14.46% 13.13% 11.97% 10.54% 7.86% 7.57% -
Total Cost 239,831 214,667 187,819 174,129 162,143 150,148 143,810 40.49%
-
Net Worth 130,398 119,989 64,976 65,025 64,961 64,993 99,999 19.29%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 10,928 7,536 7,296 7,296 7,296 3,399 - -
Div Payout % 43.27% 34.85% 36.99% 39.12% 40.41% 19.17% - -
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 64,976 65,025 64,961 64,993 99,999 19.29%
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 9.53% 9.15% 9.51% 9.67% 10.02% 10.56% 10.55% -
ROE 19.37% 18.02% 30.36% 28.68% 27.80% 27.29% 16.97% -
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 290.91 259.75 319.42 296.47 277.40 258.31 321.56 -6.44%
EPS 27.72 23.77 30.36 28.68 27.80 27.29 33.94 -12.59%
DPS 11.99 8.28 11.23 11.22 11.23 5.23 0.00 -
NAPS 1.431 1.319 1.00 1.00 1.00 1.00 2.00 -19.95%
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 3.39 3.02 2.65 2.47 2.30 2.15 2.06 39.26%
EPS 0.32 0.28 0.25 0.24 0.23 0.23 0.22 28.28%
DPS 0.14 0.10 0.09 0.09 0.09 0.04 0.00 -
NAPS 0.0167 0.0153 0.0083 0.0083 0.0083 0.0083 0.0128 19.34%
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 0.68 0.37 0.34 0.39 0.40 0.43 0.43 35.62%
P/EPS 7.14 4.08 3.59 4.01 3.99 4.03 4.04 46.02%
EY 14.00 24.50 27.85 24.94 25.04 24.81 24.77 -31.56%
DY 6.06 8.54 10.30 9.76 10.12 4.75 0.00 -
P/NAPS 1.38 0.74 1.09 1.15 1.11 1.10 0.69 58.53%
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 0.71 0.62 0.26 0.38 0.38 0.43 0.35 60.04%
P/EPS 7.47 6.77 2.70 3.97 3.81 4.07 3.36 70.09%
EY 13.39 14.76 37.03 25.16 26.23 24.58 29.77 -41.21%
DY 5.79 5.15 13.70 9.84 10.60 4.71 0.00 -
P/NAPS 1.45 1.22 0.82 1.14 1.06 1.11 0.57 86.03%

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