[TOPGLOV] QoQ TTM Result on 31-May-2010 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 9.51%
YoY- 87.02%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 2,073,954 2,098,641 2,079,432 1,962,560 1,778,674 1,615,301 1,529,077 22.59%
PBT 200,313 262,723 304,961 343,303 314,317 265,337 221,992 -6.63%
Tax -26,435 -42,527 -54,550 -84,134 -78,149 -65,234 -53,922 -37.90%
NP 173,878 220,196 250,411 259,169 236,168 200,103 168,070 2.29%
-
NP to SH 170,957 216,073 245,231 257,028 234,711 200,182 169,133 0.71%
-
Tax Rate 13.20% 16.19% 17.89% 24.51% 24.86% 24.59% 24.29% -
Total Cost 1,900,076 1,878,445 1,829,021 1,703,391 1,542,506 1,415,198 1,361,007 24.98%
-
Net Worth 1,125,211 1,174,871 1,117,315 907,799 898,802 594,421 592,606 53.51%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 64,393 64,393 64,393 43,404 42,849 42,849 42,849 31.29%
Div Payout % 37.67% 29.80% 26.26% 16.89% 18.26% 21.41% 25.33% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 1,125,211 1,174,871 1,117,315 907,799 898,802 594,421 592,606 53.51%
NOSH 618,248 618,353 617,301 302,599 299,600 297,210 296,303 63.50%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 8.38% 10.49% 12.04% 13.21% 13.28% 12.39% 10.99% -
ROE 15.19% 18.39% 21.95% 28.31% 26.11% 33.68% 28.54% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 335.46 339.39 336.86 648.57 593.68 543.49 516.05 -25.01%
EPS 27.65 34.94 39.73 84.94 78.34 67.35 57.08 -38.40%
DPS 10.42 10.41 10.43 14.34 14.50 14.50 14.50 -19.81%
NAPS 1.82 1.90 1.81 3.00 3.00 2.00 2.00 -6.11%
Adjusted Per Share Value based on latest NOSH - 302,599
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 25.26 25.56 25.32 23.90 21.66 19.67 18.62 22.61%
EPS 2.08 2.63 2.99 3.13 2.86 2.44 2.06 0.64%
DPS 0.78 0.78 0.78 0.53 0.52 0.52 0.52 31.13%
NAPS 0.137 0.1431 0.1361 0.1106 0.1095 0.0724 0.0722 53.44%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 4.89 5.70 6.07 12.28 11.32 9.15 6.95 -
P/RPS 1.46 1.68 1.80 1.89 1.91 1.68 1.35 5.37%
P/EPS 17.68 16.31 15.28 14.46 14.45 13.59 12.18 28.28%
EY 5.65 6.13 6.54 6.92 6.92 7.36 8.21 -22.10%
DY 2.13 1.83 1.72 1.17 1.28 1.58 2.09 1.27%
P/NAPS 2.69 3.00 3.35 4.09 3.77 4.58 3.48 -15.81%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 16/03/11 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 -
Price 5.28 5.45 5.69 12.84 12.56 9.50 8.15 -
P/RPS 1.57 1.61 1.69 1.98 2.12 1.75 1.58 -0.42%
P/EPS 19.09 15.60 14.32 15.12 16.03 14.10 14.28 21.41%
EY 5.24 6.41 6.98 6.62 6.24 7.09 7.00 -17.60%
DY 1.97 1.91 1.83 1.12 1.15 1.53 1.78 7.01%
P/NAPS 2.90 2.87 3.14 4.28 4.19 4.75 4.08 -20.40%

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