[TOPGLOV] QoQ TTM Result on 31-May-2009 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 13.25%
YoY- 39.67%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 1,778,674 1,615,301 1,529,077 1,469,097 1,453,271 1,427,524 1,377,931 18.60%
PBT 314,317 265,337 221,992 180,827 156,497 143,365 134,627 76.26%
Tax -78,149 -65,234 -53,922 -42,832 -35,842 -30,534 -26,524 105.92%
NP 236,168 200,103 168,070 137,995 120,655 112,831 108,103 68.60%
-
NP to SH 234,711 200,182 169,133 137,432 121,358 114,841 110,065 65.90%
-
Tax Rate 24.86% 24.59% 24.29% 23.69% 22.90% 21.30% 19.70% -
Total Cost 1,542,506 1,415,198 1,361,007 1,331,102 1,332,616 1,314,693 1,269,828 13.88%
-
Net Worth 898,802 594,421 592,606 798,550 727,598 710,860 671,999 21.45%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 42,849 42,849 42,849 38,287 32,708 32,708 32,708 19.78%
Div Payout % 18.26% 21.41% 25.33% 27.86% 26.95% 28.48% 29.72% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 898,802 594,421 592,606 798,550 727,598 710,860 671,999 21.45%
NOSH 299,600 297,210 296,303 294,668 294,574 294,474 294,349 1.18%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 13.28% 12.39% 10.99% 9.39% 8.30% 7.90% 7.85% -
ROE 26.11% 33.68% 28.54% 17.21% 16.68% 16.16% 16.38% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 593.68 543.49 516.05 498.56 493.35 484.77 468.13 17.21%
EPS 78.34 67.35 57.08 46.64 41.20 39.00 37.39 63.96%
DPS 14.50 14.50 14.50 13.00 11.10 11.11 11.11 19.48%
NAPS 3.00 2.00 2.00 2.71 2.47 2.414 2.283 20.03%
Adjusted Per Share Value based on latest NOSH - 294,668
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 22.75 20.66 19.55 18.79 18.58 18.25 17.62 18.62%
EPS 3.00 2.56 2.16 1.76 1.55 1.47 1.41 65.65%
DPS 0.55 0.55 0.55 0.49 0.42 0.42 0.42 19.75%
NAPS 0.1149 0.076 0.0758 0.1021 0.093 0.0909 0.0859 21.46%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 11.32 9.15 6.95 5.85 4.48 3.68 4.06 -
P/RPS 1.91 1.68 1.35 1.17 0.91 0.76 0.87 69.16%
P/EPS 14.45 13.59 12.18 12.54 10.87 9.44 10.86 21.03%
EY 6.92 7.36 8.21 7.97 9.20 10.60 9.21 -17.39%
DY 1.28 1.58 2.09 2.22 2.48 3.02 2.74 -39.87%
P/NAPS 3.77 4.58 3.48 2.16 1.81 1.52 1.78 65.14%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 -
Price 12.56 9.50 8.15 6.50 4.98 4.02 3.78 -
P/RPS 2.12 1.75 1.58 1.30 1.01 0.83 0.81 90.25%
P/EPS 16.03 14.10 14.28 13.94 12.09 10.31 10.11 36.08%
EY 6.24 7.09 7.00 7.18 8.27 9.70 9.89 -26.49%
DY 1.15 1.53 1.78 2.00 2.23 2.76 2.94 -46.60%
P/NAPS 4.19 4.75 4.08 2.40 2.02 1.67 1.66 85.69%

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