[TOPGLOV] YoY Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 26.77%
YoY- 35.33%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 1,889,200 1,544,304 1,345,932 1,233,136 834,748 556,508 351,724 32.30%
PBT 346,572 173,192 138,240 115,420 83,800 59,828 37,288 44.95%
Tax -80,380 -35,132 -19,092 -15,012 -9,616 -8,180 -3,268 70.45%
NP 266,192 138,060 119,148 100,408 74,184 51,648 34,020 40.85%
-
NP to SH 260,832 136,636 117,532 99,380 73,436 51,648 34,020 40.37%
-
Tax Rate 23.19% 20.29% 13.81% 13.01% 11.47% 13.67% 8.76% -
Total Cost 1,623,008 1,406,244 1,226,784 1,132,728 760,564 504,860 317,704 31.20%
-
Net Worth 887,470 710,860 645,644 317,346 230,858 169,185 138,240 36.28%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 887,470 710,860 645,644 317,346 230,858 169,185 138,240 36.28%
NOSH 297,210 294,474 300,439 192,447 189,073 92,958 91,550 21.66%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 14.09% 8.94% 8.85% 8.14% 8.89% 9.28% 9.67% -
ROE 29.39% 19.22% 18.20% 31.32% 31.81% 30.53% 24.61% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 635.64 524.43 447.99 640.76 441.49 598.66 384.19 8.74%
EPS 87.76 46.40 39.12 51.64 38.84 55.56 37.16 15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.986 2.414 2.149 1.649 1.221 1.82 1.51 12.02%
Adjusted Per Share Value based on latest NOSH - 192,447
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 24.16 19.75 17.21 15.77 10.67 7.12 4.50 32.29%
EPS 3.34 1.75 1.50 1.27 0.94 0.66 0.44 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.0909 0.0826 0.0406 0.0295 0.0216 0.0177 36.26%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 9.15 3.68 5.85 12.90 5.55 4.03 2.26 -
P/RPS 1.44 0.70 1.31 2.01 1.26 0.67 0.59 16.01%
P/EPS 10.43 7.93 14.95 24.98 14.29 7.25 6.08 9.40%
EY 9.59 12.61 6.69 4.00 7.00 13.79 16.44 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.52 2.72 7.82 4.55 2.21 1.50 12.60%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 16/12/09 06/01/09 03/01/08 04/01/07 04/01/06 05/01/05 05/01/04 -
Price 9.50 4.02 6.50 13.80 6.80 4.38 2.45 -
P/RPS 1.49 0.77 1.45 2.15 1.54 0.73 0.64 15.10%
P/EPS 10.82 8.66 16.62 26.72 17.51 7.88 6.59 8.60%
EY 9.24 11.54 6.02 3.74 5.71 12.68 15.17 -7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 1.67 3.02 8.37 5.57 2.41 1.62 11.88%

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