[TOPGLOV] YoY Annualized Quarter Result on 30-Nov-2009 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 54.22%
YoY- 90.9%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 2,338,300 2,219,372 1,966,036 1,889,200 1,544,304 1,345,932 1,233,136 11.24%
PBT 281,532 166,364 177,620 346,572 173,192 138,240 115,420 16.00%
Tax -45,948 -36,544 -32,288 -80,380 -35,132 -19,092 -15,012 20.47%
NP 235,584 129,820 145,332 266,192 138,060 119,148 100,408 15.25%
-
NP to SH 229,968 125,728 144,200 260,832 136,636 117,532 99,380 14.99%
-
Tax Rate 16.32% 21.97% 18.18% 23.19% 20.29% 13.81% 13.01% -
Total Cost 2,102,716 2,089,552 1,820,704 1,623,008 1,406,244 1,226,784 1,132,728 10.84%
-
Net Worth 1,342,924 1,187,981 1,174,871 887,470 710,860 645,644 317,346 27.15%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 1,342,924 1,187,981 1,174,871 887,470 710,860 645,644 317,346 27.15%
NOSH 618,858 618,740 618,353 297,210 294,474 300,439 192,447 21.47%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 10.08% 5.85% 7.39% 14.09% 8.94% 8.85% 8.14% -
ROE 17.12% 10.58% 12.27% 29.39% 19.22% 18.20% 31.32% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 377.84 358.69 317.95 635.64 524.43 447.99 640.76 -8.41%
EPS 37.16 20.32 23.32 87.76 46.40 39.12 51.64 -5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.92 1.90 2.986 2.414 2.149 1.649 4.67%
Adjusted Per Share Value based on latest NOSH - 297,210
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 28.48 27.03 23.94 23.01 18.81 16.39 15.02 11.24%
EPS 2.80 1.53 1.76 3.18 1.66 1.43 1.21 14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1635 0.1447 0.1431 0.1081 0.0866 0.0786 0.0386 27.17%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 5.64 4.61 5.70 9.15 3.68 5.85 12.90 -
P/RPS 1.49 1.29 1.79 1.44 0.70 1.31 2.01 -4.86%
P/EPS 15.18 22.69 24.44 10.43 7.93 14.95 24.98 -7.95%
EY 6.59 4.41 4.09 9.59 12.61 6.69 4.00 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.40 3.00 3.06 1.52 2.72 7.82 -16.75%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 13/12/12 16/12/11 15/12/10 16/12/09 06/01/09 03/01/08 04/01/07 -
Price 5.70 4.44 5.45 9.50 4.02 6.50 13.80 -
P/RPS 1.51 1.24 1.71 1.49 0.77 1.45 2.15 -5.71%
P/EPS 15.34 21.85 23.37 10.82 8.66 16.62 26.72 -8.82%
EY 6.52 4.58 4.28 9.24 11.54 6.02 3.74 9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.31 2.87 3.18 1.67 3.02 8.37 -17.53%

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