[TOPGLOV] YoY Annualized Quarter Result on 28-Feb-2006 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 4.47%
YoY- 42.95%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 1,465,196 1,314,516 1,239,304 874,388 575,744 367,068 225,118 36.60%
PBT 176,406 132,666 115,844 88,534 62,008 38,438 24,420 38.99%
Tax -34,990 -16,354 -14,892 -11,244 -8,338 -3,014 -3,022 50.35%
NP 141,416 116,312 100,952 77,290 53,670 35,424 21,398 36.95%
-
NP to SH 140,312 117,726 100,426 76,720 53,670 35,424 21,398 36.77%
-
Tax Rate 19.83% 12.33% 12.86% 12.70% 13.45% 7.84% 12.38% -
Total Cost 1,323,780 1,198,204 1,138,352 797,098 522,074 331,644 203,720 36.56%
-
Net Worth 727,172 641,841 520,747 189,619 179,211 142,817 117,130 35.53%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 727,172 641,841 520,747 189,619 179,211 142,817 117,130 35.53%
NOSH 294,402 300,628 273,789 189,619 186,873 91,962 65,000 28.59%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 9.65% 8.85% 8.15% 8.84% 9.32% 9.65% 9.51% -
ROE 19.30% 18.34% 19.28% 40.46% 29.95% 24.80% 18.27% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 497.69 437.26 452.65 461.13 308.09 399.15 346.34 6.22%
EPS 47.66 39.16 36.68 28.90 28.72 38.52 32.92 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.135 1.902 1.00 0.959 1.553 1.802 5.39%
Adjusted Per Share Value based on latest NOSH - 190,123
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 17.84 16.01 15.09 10.65 7.01 4.47 2.74 36.61%
EPS 1.71 1.43 1.22 0.93 0.65 0.43 0.26 36.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0782 0.0634 0.0231 0.0218 0.0174 0.0143 35.48%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 4.48 5.05 8.85 7.65 4.68 3.10 1.09 -
P/RPS 0.90 1.15 1.96 1.66 1.52 0.78 0.31 19.41%
P/EPS 9.40 12.90 24.13 18.91 16.30 8.05 3.31 18.98%
EY 10.64 7.75 4.14 5.29 6.14 12.43 30.20 -15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.37 4.65 7.65 4.88 2.00 0.60 20.18%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 07/04/09 03/04/08 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 -
Price 4.98 3.98 8.95 7.70 4.60 3.47 0.82 -
P/RPS 1.00 0.91 1.98 1.67 1.49 0.87 0.24 26.82%
P/EPS 10.45 10.16 24.40 19.03 16.02 9.01 2.49 26.97%
EY 9.57 9.84 4.10 5.25 6.24 11.10 40.15 -21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.86 4.71 7.70 4.80 2.23 0.46 27.93%

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