[TOPGLOV] QoQ TTM Result on 30-Nov-2009 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 18.36%
YoY- 74.31%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 2,079,432 1,962,560 1,778,674 1,615,301 1,529,077 1,469,097 1,453,271 26.89%
PBT 304,961 343,303 314,317 265,337 221,992 180,827 156,497 55.82%
Tax -54,550 -84,134 -78,149 -65,234 -53,922 -42,832 -35,842 32.21%
NP 250,411 259,169 236,168 200,103 168,070 137,995 120,655 62.49%
-
NP to SH 245,231 257,028 234,711 200,182 169,133 137,432 121,358 59.63%
-
Tax Rate 17.89% 24.51% 24.86% 24.59% 24.29% 23.69% 22.90% -
Total Cost 1,829,021 1,703,391 1,542,506 1,415,198 1,361,007 1,331,102 1,332,616 23.43%
-
Net Worth 1,117,315 907,799 898,802 594,421 592,606 798,550 727,598 32.99%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 64,393 43,404 42,849 42,849 42,849 38,287 32,708 56.88%
Div Payout % 26.26% 16.89% 18.26% 21.41% 25.33% 27.86% 26.95% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 1,117,315 907,799 898,802 594,421 592,606 798,550 727,598 32.99%
NOSH 617,301 302,599 299,600 297,210 296,303 294,668 294,574 63.53%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 12.04% 13.21% 13.28% 12.39% 10.99% 9.39% 8.30% -
ROE 21.95% 28.31% 26.11% 33.68% 28.54% 17.21% 16.68% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 336.86 648.57 593.68 543.49 516.05 498.56 493.35 -22.40%
EPS 39.73 84.94 78.34 67.35 57.08 46.64 41.20 -2.38%
DPS 10.43 14.34 14.50 14.50 14.50 13.00 11.10 -4.05%
NAPS 1.81 3.00 3.00 2.00 2.00 2.71 2.47 -18.67%
Adjusted Per Share Value based on latest NOSH - 297,210
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 25.32 23.90 21.66 19.67 18.62 17.89 17.70 26.87%
EPS 2.99 3.13 2.86 2.44 2.06 1.67 1.48 59.60%
DPS 0.78 0.53 0.52 0.52 0.52 0.47 0.40 55.89%
NAPS 0.1361 0.1106 0.1095 0.0724 0.0722 0.0973 0.0886 33.02%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 6.07 12.28 11.32 9.15 6.95 5.85 4.48 -
P/RPS 1.80 1.89 1.91 1.68 1.35 1.17 0.91 57.37%
P/EPS 15.28 14.46 14.45 13.59 12.18 12.54 10.87 25.40%
EY 6.54 6.92 6.92 7.36 8.21 7.97 9.20 -20.29%
DY 1.72 1.17 1.28 1.58 2.09 2.22 2.48 -21.59%
P/NAPS 3.35 4.09 3.77 4.58 3.48 2.16 1.81 50.57%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 -
Price 5.69 12.84 12.56 9.50 8.15 6.50 4.98 -
P/RPS 1.69 1.98 2.12 1.75 1.58 1.30 1.01 40.81%
P/EPS 14.32 15.12 16.03 14.10 14.28 13.94 12.09 11.91%
EY 6.98 6.62 6.24 7.09 7.00 7.18 8.27 -10.66%
DY 1.83 1.12 1.15 1.53 1.78 2.00 2.23 -12.31%
P/NAPS 3.14 4.28 4.19 4.75 4.08 2.40 2.02 34.08%

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