[TOPGLOV] QoQ TTM Result on 30-Nov-2006 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 8.27%
YoY- 44.71%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 1,228,778 1,228,802 1,175,069 1,092,208 992,611 879,806 791,149 34.00%
PBT 118,644 110,297 105,428 99,678 91,773 86,490 79,008 31.03%
Tax -29,992 -15,074 -14,536 -14,061 -12,712 -14,994 -14,006 65.90%
NP 88,652 95,223 90,892 85,617 79,061 71,496 65,002 22.91%
-
NP to SH 89,560 94,909 90,245 84,878 78,392 71,170 64,733 24.08%
-
Tax Rate 25.28% 13.67% 13.79% 14.11% 13.85% 17.34% 17.73% -
Total Cost 1,140,126 1,133,579 1,084,177 1,006,591 913,550 808,310 726,147 34.97%
-
Net Worth 621,761 602,281 527,898 192,447 191,935 191,161 190,123 119.84%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 28,219 21,262 15,961 15,961 15,961 16,111 15,055 51.84%
Div Payout % 31.51% 22.40% 17.69% 18.80% 20.36% 22.64% 23.26% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 621,761 602,281 527,898 192,447 191,935 191,161 190,123 119.84%
NOSH 310,880 299,791 277,549 192,447 191,935 191,161 190,123 38.67%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 7.21% 7.75% 7.74% 7.84% 7.96% 8.13% 8.22% -
ROE 14.40% 15.76% 17.10% 44.10% 40.84% 37.23% 34.05% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 395.26 409.89 423.37 567.53 517.16 460.24 416.12 -3.36%
EPS 28.81 31.66 32.51 44.10 40.84 37.23 34.05 -10.51%
DPS 9.08 7.09 5.75 8.33 8.33 8.50 8.00 8.78%
NAPS 2.00 2.009 1.902 1.00 1.00 1.00 1.00 58.53%
Adjusted Per Share Value based on latest NOSH - 192,447
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 14.96 14.96 14.31 13.30 12.09 10.71 9.63 34.02%
EPS 1.09 1.16 1.10 1.03 0.95 0.87 0.79 23.86%
DPS 0.34 0.26 0.19 0.19 0.19 0.20 0.18 52.62%
NAPS 0.0757 0.0733 0.0643 0.0234 0.0234 0.0233 0.0232 119.51%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 7.05 8.65 8.85 12.90 8.65 9.20 7.65 -
P/RPS 1.78 2.11 2.09 2.27 1.67 2.00 1.84 -2.17%
P/EPS 24.47 27.32 27.22 29.25 21.18 24.71 22.47 5.83%
EY 4.09 3.66 3.67 3.42 4.72 4.05 4.45 -5.45%
DY 1.29 0.82 0.65 0.65 0.96 0.92 1.05 14.66%
P/NAPS 3.53 4.31 4.65 12.90 8.65 9.20 7.65 -40.20%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 19/10/07 04/07/07 04/04/07 04/01/07 17/10/06 04/07/06 04/04/06 -
Price 6.50 8.35 8.95 13.80 9.90 9.10 7.70 -
P/RPS 1.64 2.04 2.11 2.43 1.91 1.98 1.85 -7.69%
P/EPS 22.56 26.38 27.53 31.29 24.24 24.44 22.62 -0.17%
EY 4.43 3.79 3.63 3.20 4.13 4.09 4.42 0.15%
DY 1.40 0.85 0.64 0.60 0.84 0.93 1.04 21.85%
P/NAPS 3.25 4.16 4.71 13.80 9.90 9.10 7.70 -43.64%

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