[TOPGLOV] QoQ TTM Result on 31-Aug-2009 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
08-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 23.07%
YoY- 53.67%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 1,962,560 1,778,674 1,615,301 1,529,077 1,469,097 1,453,271 1,427,524 23.66%
PBT 343,303 314,317 265,337 221,992 180,827 156,497 143,365 79.08%
Tax -84,134 -78,149 -65,234 -53,922 -42,832 -35,842 -30,534 96.66%
NP 259,169 236,168 200,103 168,070 137,995 120,655 112,831 74.17%
-
NP to SH 257,028 234,711 200,182 169,133 137,432 121,358 114,841 71.18%
-
Tax Rate 24.51% 24.86% 24.59% 24.29% 23.69% 22.90% 21.30% -
Total Cost 1,703,391 1,542,506 1,415,198 1,361,007 1,331,102 1,332,616 1,314,693 18.86%
-
Net Worth 907,799 898,802 594,421 592,606 798,550 727,598 710,860 17.72%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 43,404 42,849 42,849 42,849 38,287 32,708 32,708 20.77%
Div Payout % 16.89% 18.26% 21.41% 25.33% 27.86% 26.95% 28.48% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 907,799 898,802 594,421 592,606 798,550 727,598 710,860 17.72%
NOSH 302,599 299,600 297,210 296,303 294,668 294,574 294,474 1.83%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 13.21% 13.28% 12.39% 10.99% 9.39% 8.30% 7.90% -
ROE 28.31% 26.11% 33.68% 28.54% 17.21% 16.68% 16.16% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 648.57 593.68 543.49 516.05 498.56 493.35 484.77 21.43%
EPS 84.94 78.34 67.35 57.08 46.64 41.20 39.00 68.10%
DPS 14.34 14.50 14.50 14.50 13.00 11.10 11.11 18.56%
NAPS 3.00 3.00 2.00 2.00 2.71 2.47 2.414 15.60%
Adjusted Per Share Value based on latest NOSH - 296,303
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 25.10 22.75 20.66 19.55 18.79 18.58 18.25 23.69%
EPS 3.29 3.00 2.56 2.16 1.76 1.55 1.47 71.18%
DPS 0.56 0.55 0.55 0.55 0.49 0.42 0.42 21.16%
NAPS 0.1161 0.1149 0.076 0.0758 0.1021 0.093 0.0909 17.73%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 12.28 11.32 9.15 6.95 5.85 4.48 3.68 -
P/RPS 1.89 1.91 1.68 1.35 1.17 0.91 0.76 83.65%
P/EPS 14.46 14.45 13.59 12.18 12.54 10.87 9.44 32.91%
EY 6.92 6.92 7.36 8.21 7.97 9.20 10.60 -24.76%
DY 1.17 1.28 1.58 2.09 2.22 2.48 3.02 -46.88%
P/NAPS 4.09 3.77 4.58 3.48 2.16 1.81 1.52 93.57%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 -
Price 12.84 12.56 9.50 8.15 6.50 4.98 4.02 -
P/RPS 1.98 2.12 1.75 1.58 1.30 1.01 0.83 78.63%
P/EPS 15.12 16.03 14.10 14.28 13.94 12.09 10.31 29.11%
EY 6.62 6.24 7.09 7.00 7.18 8.27 9.70 -22.50%
DY 1.12 1.15 1.53 1.78 2.00 2.23 2.76 -45.21%
P/NAPS 4.28 4.19 4.75 4.08 2.40 2.02 1.67 87.38%

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