[TOPGLOV] YoY Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 3.91%
YoY- 51.51%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 1,314,516 1,239,304 874,388 575,744 367,068 225,118 170,428 40.51%
PBT 132,666 115,844 88,534 62,008 38,438 24,420 19,372 37.76%
Tax -16,354 -14,892 -11,244 -8,338 -3,014 -3,022 -1,312 52.21%
NP 116,312 100,952 77,290 53,670 35,424 21,398 18,060 36.36%
-
NP to SH 117,726 100,426 76,720 53,670 35,424 21,398 18,060 36.63%
-
Tax Rate 12.33% 12.86% 12.70% 13.45% 7.84% 12.38% 6.77% -
Total Cost 1,198,204 1,138,352 797,098 522,074 331,644 203,720 152,368 40.97%
-
Net Worth 641,841 520,747 189,619 179,211 142,817 117,130 102,160 35.80%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 641,841 520,747 189,619 179,211 142,817 117,130 102,160 35.80%
NOSH 300,628 273,789 189,619 186,873 91,962 65,000 50,000 34.81%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 8.85% 8.15% 8.84% 9.32% 9.65% 9.51% 10.60% -
ROE 18.34% 19.28% 40.46% 29.95% 24.80% 18.27% 17.68% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 437.26 452.65 461.13 308.09 399.15 346.34 340.86 4.23%
EPS 39.16 36.68 28.90 28.72 38.52 32.92 36.12 1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.135 1.902 1.00 0.959 1.553 1.802 2.0432 0.73%
Adjusted Per Share Value based on latest NOSH - 186,635
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 16.81 15.85 11.18 7.36 4.69 2.88 2.18 40.51%
EPS 1.51 1.28 0.98 0.69 0.45 0.27 0.23 36.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0666 0.0242 0.0229 0.0183 0.015 0.0131 35.74%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 5.05 8.85 7.65 4.68 3.10 1.09 1.37 -
P/RPS 1.15 1.96 1.66 1.52 0.78 0.31 0.40 19.22%
P/EPS 12.90 24.13 18.91 16.30 8.05 3.31 3.79 22.62%
EY 7.75 4.14 5.29 6.14 12.43 30.20 26.36 -18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 4.65 7.65 4.88 2.00 0.60 0.67 23.41%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 03/04/08 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 15/04/02 -
Price 3.98 8.95 7.70 4.60 3.47 0.82 1.14 -
P/RPS 0.91 1.98 1.67 1.49 0.87 0.24 0.33 18.40%
P/EPS 10.16 24.40 19.03 16.02 9.01 2.49 3.16 21.46%
EY 9.84 4.10 5.25 6.24 11.10 40.15 31.68 -17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 4.71 7.70 4.80 2.23 0.46 0.56 22.12%

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