[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2007 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
19-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- -11.75%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 2,079,432 1,529,077 1,377,931 1,228,778 992,611 641,827 418,133 30.63%
PBT 304,961 221,992 134,627 118,644 91,773 65,745 45,190 37.44%
Tax -54,550 -53,922 -26,524 -29,992 -12,712 -12,501 -5,656 45.87%
NP 250,411 168,070 108,103 88,652 79,061 53,244 39,534 36.00%
-
NP to SH 245,231 169,133 110,065 89,560 78,392 53,208 39,534 35.53%
-
Tax Rate 17.89% 24.29% 19.70% 25.28% 13.85% 19.01% 12.52% -
Total Cost 1,829,021 1,361,007 1,269,828 1,140,126 913,550 588,583 378,599 30.00%
-
Net Worth 1,114,353 407,102 690,342 617,663 201,114 202,294 77,848 55.79%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 98,506 32,450 32,563 26,698 15,879 14,984 6,495 57.29%
Div Payout % 40.17% 19.19% 29.59% 29.81% 20.26% 28.16% 16.43% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 1,114,353 407,102 690,342 617,663 201,114 202,294 77,848 55.79%
NOSH 615,665 295,001 296,030 289,575 190,629 187,309 92,787 37.06%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 12.04% 10.99% 7.85% 7.21% 7.96% 8.30% 9.45% -
ROE 22.01% 41.55% 15.94% 14.50% 38.98% 26.30% 50.78% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 337.75 518.33 465.47 424.34 520.70 342.66 450.63 -4.68%
EPS 39.83 28.01 37.18 31.20 29.70 28.40 21.30 10.99%
DPS 16.00 11.00 11.00 9.22 8.33 8.00 7.00 14.76%
NAPS 1.81 1.38 2.332 2.133 1.055 1.08 0.839 13.66%
Adjusted Per Share Value based on latest NOSH - 310,880
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 26.59 19.55 17.62 15.71 12.69 8.21 5.35 30.61%
EPS 3.14 2.16 1.41 1.15 1.00 0.68 0.51 35.36%
DPS 1.26 0.41 0.42 0.34 0.20 0.19 0.08 58.29%
NAPS 0.1425 0.0521 0.0883 0.079 0.0257 0.0259 0.01 55.67%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 6.07 6.95 4.06 7.05 8.65 5.00 3.62 -
P/RPS 1.80 1.34 0.87 1.66 1.66 1.46 0.80 14.46%
P/EPS 15.24 12.12 10.92 22.79 21.03 17.60 8.50 10.21%
EY 6.56 8.25 9.16 4.39 4.75 5.68 11.77 -9.27%
DY 2.64 1.58 2.71 1.31 0.96 1.60 1.93 5.35%
P/NAPS 3.35 5.04 1.74 3.31 8.20 4.63 4.31 -4.11%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 06/10/10 08/10/09 22/10/08 19/10/07 17/10/06 18/10/05 12/10/04 -
Price 5.69 8.15 3.78 6.50 9.90 5.00 3.70 -
P/RPS 1.68 1.57 0.81 1.53 1.90 1.46 0.82 12.69%
P/EPS 14.29 14.22 10.17 21.02 24.07 17.60 8.68 8.65%
EY 7.00 7.03 9.84 4.76 4.15 5.68 11.52 -7.96%
DY 2.81 1.35 2.91 1.42 0.84 1.60 1.89 6.83%
P/NAPS 3.14 5.91 1.62 3.05 9.38 4.63 4.41 -5.50%

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