[TOPGLOV] QoQ TTM Result on 31-May-2007 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 5.17%
YoY- 33.36%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 1,266,384 1,256,977 1,228,778 1,228,802 1,175,069 1,092,208 992,611 17.64%
PBT 127,055 124,349 118,644 110,297 105,428 99,678 91,773 24.24%
Tax -30,723 -31,012 -29,992 -15,074 -14,536 -14,061 -12,712 80.19%
NP 96,332 93,337 88,652 95,223 90,892 85,617 79,061 14.09%
-
NP to SH 98,210 94,098 89,560 94,909 90,245 84,878 78,392 16.22%
-
Tax Rate 24.18% 24.94% 25.28% 13.67% 13.79% 14.11% 13.85% -
Total Cost 1,170,052 1,163,640 1,140,126 1,133,579 1,084,177 1,006,591 913,550 17.95%
-
Net Worth 641,588 645,644 621,761 602,281 527,898 192,447 191,935 123.72%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 28,219 28,219 28,219 21,262 15,961 15,961 15,961 46.26%
Div Payout % 28.73% 29.99% 31.51% 22.40% 17.69% 18.80% 20.36% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 641,588 645,644 621,761 602,281 527,898 192,447 191,935 123.72%
NOSH 300,509 300,439 310,880 299,791 277,549 192,447 191,935 34.87%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 7.61% 7.43% 7.21% 7.75% 7.74% 7.84% 7.96% -
ROE 15.31% 14.57% 14.40% 15.76% 17.10% 44.10% 40.84% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 421.41 418.38 395.26 409.89 423.37 567.53 517.16 -12.77%
EPS 32.68 31.32 28.81 31.66 32.51 44.10 40.84 -13.82%
DPS 9.39 9.39 9.08 7.09 5.75 8.33 8.33 8.32%
NAPS 2.135 2.149 2.00 2.009 1.902 1.00 1.00 65.88%
Adjusted Per Share Value based on latest NOSH - 299,791
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 16.19 16.07 15.71 15.71 15.03 13.97 12.69 17.64%
EPS 1.26 1.20 1.15 1.21 1.15 1.09 1.00 16.67%
DPS 0.36 0.36 0.36 0.27 0.20 0.20 0.20 48.02%
NAPS 0.082 0.0826 0.0795 0.077 0.0675 0.0246 0.0245 123.91%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 5.05 5.85 7.05 8.65 8.85 12.90 8.65 -
P/RPS 1.20 1.40 1.78 2.11 2.09 2.27 1.67 -19.79%
P/EPS 15.45 18.68 24.47 27.32 27.22 29.25 21.18 -18.98%
EY 6.47 5.35 4.09 3.66 3.67 3.42 4.72 23.42%
DY 1.86 1.61 1.29 0.82 0.65 0.65 0.96 55.47%
P/NAPS 2.37 2.72 3.53 4.31 4.65 12.90 8.65 -57.84%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 03/04/08 03/01/08 19/10/07 04/07/07 04/04/07 04/01/07 17/10/06 -
Price 3.98 6.50 6.50 8.35 8.95 13.80 9.90 -
P/RPS 0.94 1.55 1.64 2.04 2.11 2.43 1.91 -37.69%
P/EPS 12.18 20.75 22.56 26.38 27.53 31.29 24.24 -36.82%
EY 8.21 4.82 4.43 3.79 3.63 3.20 4.13 58.16%
DY 2.36 1.45 1.40 0.85 0.64 0.60 0.84 99.23%
P/NAPS 1.86 3.02 3.25 4.16 4.71 13.80 9.90 -67.23%

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