[TOPGLOV] QoQ TTM Result on 31-May-2011 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- -22.75%
YoY- -48.62%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 2,181,033 2,117,250 2,053,916 2,053,466 2,073,954 2,098,641 2,079,432 3.23%
PBT 179,956 142,629 145,443 151,494 200,313 262,723 304,961 -29.66%
Tax -40,446 -31,375 -30,311 -16,955 -26,435 -42,527 -54,550 -18.09%
NP 139,510 111,254 115,132 134,539 173,878 220,196 250,411 -32.31%
-
NP to SH 136,518 108,473 113,091 132,070 170,957 216,073 245,231 -32.35%
-
Tax Rate 22.48% 22.00% 20.84% 11.19% 13.20% 16.19% 17.89% -
Total Cost 2,041,523 2,005,996 1,938,784 1,918,927 1,900,076 1,878,445 1,829,021 7.61%
-
Net Worth 1,194,075 1,187,981 1,143,580 1,125,278 1,125,211 1,174,871 1,117,315 4.53%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 68,003 68,003 68,003 74,125 64,393 64,393 64,393 3.70%
Div Payout % 49.81% 62.69% 60.13% 56.13% 37.67% 29.80% 26.26% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 1,194,075 1,187,981 1,143,580 1,125,278 1,125,211 1,174,871 1,117,315 4.53%
NOSH 618,692 618,740 618,151 618,285 618,248 618,353 617,301 0.15%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.40% 5.25% 5.61% 6.55% 8.38% 10.49% 12.04% -
ROE 11.43% 9.13% 9.89% 11.74% 15.19% 18.39% 21.95% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 352.52 342.19 332.27 332.12 335.46 339.39 336.86 3.07%
EPS 22.07 17.53 18.30 21.36 27.65 34.94 39.73 -32.44%
DPS 11.00 11.00 11.00 12.00 10.42 10.41 10.43 3.61%
NAPS 1.93 1.92 1.85 1.82 1.82 1.90 1.81 4.37%
Adjusted Per Share Value based on latest NOSH - 618,285
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 27.89 27.07 26.26 26.26 26.52 26.84 26.59 3.23%
EPS 1.75 1.39 1.45 1.69 2.19 2.76 3.14 -32.30%
DPS 0.87 0.87 0.87 0.95 0.82 0.82 0.82 4.02%
NAPS 0.1527 0.1519 0.1462 0.1439 0.1439 0.1502 0.1429 4.52%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 4.87 4.61 4.86 5.20 4.89 5.70 6.07 -
P/RPS 1.38 1.35 1.46 1.57 1.46 1.68 1.80 -16.24%
P/EPS 22.07 26.30 26.56 24.34 17.68 16.31 15.28 27.80%
EY 4.53 3.80 3.76 4.11 5.65 6.13 6.54 -21.73%
DY 2.26 2.39 2.26 2.31 2.13 1.83 1.72 19.98%
P/NAPS 2.52 2.40 2.63 2.86 2.69 3.00 3.35 -17.30%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 15/03/12 16/12/11 11/10/11 17/06/11 16/03/11 15/12/10 06/10/10 -
Price 4.92 4.44 4.07 5.26 5.28 5.45 5.69 -
P/RPS 1.40 1.30 1.22 1.58 1.57 1.61 1.69 -11.80%
P/EPS 22.30 25.33 22.25 24.62 19.09 15.60 14.32 34.38%
EY 4.48 3.95 4.50 4.06 5.24 6.41 6.98 -25.61%
DY 2.24 2.48 2.70 2.28 1.97 1.91 1.83 14.44%
P/NAPS 2.55 2.31 2.20 2.89 2.90 2.87 3.14 -12.96%

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