[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2005 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
18-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -4.16%
YoY- 34.59%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 1,377,931 1,228,778 992,611 641,827 418,133 265,089 181,055 40.20%
PBT 134,627 118,644 91,773 65,745 45,190 29,264 20,146 37.20%
Tax -26,524 -29,992 -12,712 -12,501 -5,656 -4,006 -2,110 52.42%
NP 108,103 88,652 79,061 53,244 39,534 25,258 18,036 34.74%
-
NP to SH 110,065 89,560 78,392 53,208 39,534 25,258 18,036 35.14%
-
Tax Rate 19.70% 25.28% 13.85% 19.01% 12.52% 13.69% 10.47% -
Total Cost 1,269,828 1,140,126 913,550 588,583 378,599 239,831 163,019 40.75%
-
Net Worth 690,342 617,663 201,114 202,294 77,848 129,072 109,281 35.92%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 32,563 26,698 15,879 14,984 6,495 10,938 - -
Div Payout % 29.59% 29.81% 20.26% 28.16% 16.43% 43.31% - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 690,342 617,663 201,114 202,294 77,848 129,072 109,281 35.92%
NOSH 296,030 289,575 190,629 187,309 92,787 91,152 64,994 28.71%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 7.85% 7.21% 7.96% 8.30% 9.45% 9.53% 9.96% -
ROE 15.94% 14.50% 38.98% 26.30% 50.78% 19.57% 16.50% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 465.47 424.34 520.70 342.66 450.63 290.82 278.57 8.92%
EPS 37.18 31.20 29.70 28.40 21.30 27.71 27.75 4.99%
DPS 11.00 9.22 8.33 8.00 7.00 12.00 0.00 -
NAPS 2.332 2.133 1.055 1.08 0.839 1.416 1.6814 5.59%
Adjusted Per Share Value based on latest NOSH - 188,413
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 17.62 15.71 12.69 8.21 5.35 3.39 2.32 40.15%
EPS 1.41 1.15 1.00 0.68 0.51 0.32 0.23 35.24%
DPS 0.42 0.34 0.20 0.19 0.08 0.14 0.00 -
NAPS 0.0883 0.079 0.0257 0.0259 0.01 0.0165 0.014 35.88%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 4.06 7.05 8.65 5.00 3.62 1.98 1.11 -
P/RPS 0.87 1.66 1.66 1.46 0.80 0.68 0.40 13.81%
P/EPS 10.92 22.79 21.03 17.60 8.50 7.15 4.00 18.20%
EY 9.16 4.39 4.75 5.68 11.77 13.99 25.00 -15.39%
DY 2.71 1.31 0.96 1.60 1.93 6.06 0.00 -
P/NAPS 1.74 3.31 8.20 4.63 4.31 1.40 0.66 17.51%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 22/10/08 19/10/07 17/10/06 18/10/05 12/10/04 17/10/03 21/10/02 -
Price 3.78 6.50 9.90 5.00 3.70 2.07 1.06 -
P/RPS 0.81 1.53 1.90 1.46 0.82 0.71 0.38 13.43%
P/EPS 10.17 21.02 24.07 17.60 8.68 7.47 3.82 17.70%
EY 9.84 4.76 4.15 5.68 11.52 13.39 26.18 -15.03%
DY 2.91 1.42 0.84 1.60 1.89 5.80 0.00 -
P/NAPS 1.62 3.05 9.38 4.63 4.41 1.46 0.63 17.03%

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