[TOPGLOV] QoQ TTM Result on 30-Nov-2008 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 4.34%
YoY- 22.04%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 1,529,077 1,469,097 1,453,271 1,427,524 1,377,931 1,320,960 1,266,384 13.35%
PBT 221,992 180,827 156,497 143,365 134,627 127,594 127,055 44.91%
Tax -53,922 -42,832 -35,842 -30,534 -26,524 -31,849 -30,723 45.35%
NP 168,070 137,995 120,655 112,831 108,103 95,745 96,332 44.77%
-
NP to SH 169,133 137,432 121,358 114,841 110,065 98,401 98,210 43.53%
-
Tax Rate 24.29% 23.69% 22.90% 21.30% 19.70% 24.96% 24.18% -
Total Cost 1,361,007 1,331,102 1,332,616 1,314,693 1,269,828 1,225,215 1,170,052 10.57%
-
Net Worth 592,606 798,550 727,598 710,860 671,999 629,933 641,588 -5.14%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 42,849 38,287 32,708 32,708 32,708 31,275 28,219 32.00%
Div Payout % 25.33% 27.86% 26.95% 28.48% 29.72% 31.78% 28.73% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 592,606 798,550 727,598 710,860 671,999 629,933 641,588 -5.14%
NOSH 296,303 294,668 294,574 294,474 294,349 300,957 300,509 -0.93%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 10.99% 9.39% 8.30% 7.90% 7.85% 7.25% 7.61% -
ROE 28.54% 17.21% 16.68% 16.16% 16.38% 15.62% 15.31% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 516.05 498.56 493.35 484.77 468.13 438.92 421.41 14.41%
EPS 57.08 46.64 41.20 39.00 37.39 32.70 32.68 44.88%
DPS 14.50 13.00 11.10 11.11 11.11 10.39 9.39 33.49%
NAPS 2.00 2.71 2.47 2.414 2.283 2.0931 2.135 -4.24%
Adjusted Per Share Value based on latest NOSH - 294,474
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 19.55 18.79 18.58 18.25 17.62 16.89 16.19 13.35%
EPS 2.16 1.76 1.55 1.47 1.41 1.26 1.26 43.09%
DPS 0.55 0.49 0.42 0.42 0.42 0.40 0.36 32.54%
NAPS 0.0758 0.1021 0.093 0.0909 0.0859 0.0806 0.082 -5.09%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 6.95 5.85 4.48 3.68 4.06 4.52 5.05 -
P/RPS 1.35 1.17 0.91 0.76 0.87 1.03 1.20 8.14%
P/EPS 12.18 12.54 10.87 9.44 10.86 13.82 15.45 -14.62%
EY 8.21 7.97 9.20 10.60 9.21 7.23 6.47 17.15%
DY 2.09 2.22 2.48 3.02 2.74 2.30 1.86 8.05%
P/NAPS 3.48 2.16 1.81 1.52 1.78 2.16 2.37 29.09%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 03/04/08 -
Price 8.15 6.50 4.98 4.02 3.78 4.20 3.98 -
P/RPS 1.58 1.30 1.01 0.83 0.81 0.96 0.94 41.23%
P/EPS 14.28 13.94 12.09 10.31 10.11 12.85 12.18 11.15%
EY 7.00 7.18 8.27 9.70 9.89 7.78 8.21 -10.05%
DY 1.78 2.00 2.23 2.76 2.94 2.47 2.36 -17.09%
P/NAPS 4.08 2.40 2.02 1.67 1.66 2.01 1.86 68.58%

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