[TOPGLOV] YoY Annualized Quarter Result on 31-May-2003 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
08-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 8.16%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 913,365 596,060 393,177 246,766 171,982 133,289 0 -
PBT 91,822 64,162 40,030 26,470 19,682 16,976 0 -
Tax -11,902 -8,648 -3,037 -3,326 -1,290 -1,028 0 -
NP 79,920 55,514 36,993 23,144 18,392 15,948 0 -
-
NP to SH 79,464 55,514 36,993 23,144 18,392 15,948 0 -
-
Tax Rate 12.96% 13.48% 7.59% 12.57% 6.55% 6.06% - -
Total Cost 833,445 540,545 356,184 223,622 153,590 117,341 0 -
-
Net Worth 190,105 190,325 148,756 120,058 106,880 89,282 0 -
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 8,871 7,478 6,163 23,107 - - - -
Div Payout % 11.16% 13.47% 16.66% 99.84% - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 190,105 190,325 148,756 120,058 106,880 89,282 0 -
NOSH 190,105 186,960 92,452 91,022 65,004 50,046 0 -
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 8.75% 9.31% 9.41% 9.38% 10.69% 11.96% 0.00% -
ROE 41.80% 29.17% 24.87% 19.28% 17.21% 17.86% 0.00% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 480.45 318.82 425.27 271.10 264.57 266.33 0.00 -
EPS 29.85 29.69 40.01 25.43 28.29 31.87 0.00 -
DPS 4.67 4.00 6.67 25.39 0.00 0.00 0.00 -
NAPS 1.00 1.018 1.609 1.319 1.6442 1.784 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,969
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 11.12 7.26 4.79 3.01 2.09 1.62 0.00 -
EPS 0.97 0.68 0.45 0.28 0.22 0.19 0.00 -
DPS 0.11 0.09 0.08 0.28 0.00 0.00 0.00 -
NAPS 0.0232 0.0232 0.0181 0.0146 0.013 0.0109 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 - -
Price 9.20 4.48 3.50 0.97 1.10 0.88 0.00 -
P/RPS 1.91 1.41 0.82 0.36 0.42 0.33 0.00 -
P/EPS 22.01 15.09 8.75 3.81 3.89 2.76 0.00 -
EY 4.54 6.63 11.43 26.21 25.72 36.21 0.00 -
DY 0.51 0.89 1.90 26.17 0.00 0.00 0.00 -
P/NAPS 9.20 4.40 2.18 0.74 0.67 0.49 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 04/07/06 04/07/05 02/07/04 08/07/03 27/08/02 09/07/01 - -
Price 9.10 4.60 3.55 1.61 1.11 0.85 0.00 -
P/RPS 1.89 1.44 0.83 0.59 0.42 0.32 0.00 -
P/EPS 21.77 15.49 8.87 6.33 3.92 2.67 0.00 -
EY 4.59 6.46 11.27 15.79 25.49 37.49 0.00 -
DY 0.51 0.87 1.88 15.77 0.00 0.00 0.00 -
P/NAPS 9.10 4.52 2.21 1.22 0.68 0.48 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