[TOPGLOV] YoY Annualized Quarter Result on 30-Nov-2003 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 34.69%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 1,233,136 834,748 556,508 351,724 220,528 170,216 122,972 46.82%
PBT 115,420 83,800 59,828 37,288 23,720 19,712 16,980 37.61%
Tax -15,012 -9,616 -8,180 -3,268 -3,432 -1,792 -1,024 56.41%
NP 100,408 74,184 51,648 34,020 20,288 17,920 15,956 35.85%
-
NP to SH 99,380 73,436 51,648 34,020 20,288 17,920 15,956 35.62%
-
Tax Rate 13.01% 11.47% 13.67% 8.76% 14.47% 9.09% 6.03% -
Total Cost 1,132,728 760,564 504,860 317,704 200,240 152,296 107,016 48.14%
-
Net Worth 317,346 230,858 169,185 138,240 114,471 97,639 46,485 37.71%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 317,346 230,858 169,185 138,240 114,471 97,639 46,485 37.71%
NOSH 192,447 189,073 92,958 91,550 65,025 49,999 26,593 39.05%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 8.14% 8.89% 9.28% 9.67% 9.20% 10.53% 12.98% -
ROE 31.32% 31.81% 30.53% 24.61% 17.72% 18.35% 34.32% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 640.76 441.49 598.66 384.19 339.14 340.43 462.42 5.58%
EPS 51.64 38.84 55.56 37.16 31.20 35.84 60.00 -2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.649 1.221 1.82 1.51 1.7604 1.9528 1.748 -0.96%
Adjusted Per Share Value based on latest NOSH - 91,550
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 15.77 10.67 7.12 4.50 2.82 2.18 1.57 46.86%
EPS 1.27 0.94 0.66 0.44 0.26 0.23 0.20 36.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.0295 0.0216 0.0177 0.0146 0.0125 0.0059 37.89%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 - -
Price 12.90 5.55 4.03 2.26 1.15 1.39 0.00 -
P/RPS 2.01 1.26 0.67 0.59 0.34 0.41 0.00 -
P/EPS 24.98 14.29 7.25 6.08 3.69 3.88 0.00 -
EY 4.00 7.00 13.79 16.44 27.13 25.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.82 4.55 2.21 1.50 0.65 0.71 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 04/01/07 04/01/06 05/01/05 05/01/04 06/01/03 07/01/02 20/03/01 -
Price 13.80 6.80 4.38 2.45 1.14 1.37 0.00 -
P/RPS 2.15 1.54 0.73 0.64 0.34 0.40 0.00 -
P/EPS 26.72 17.51 7.88 6.59 3.65 3.82 0.00 -
EY 3.74 5.71 12.68 15.17 27.37 26.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.37 5.57 2.41 1.62 0.65 0.70 0.00 -

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