[TOPGLOV] YoY Annualized Quarter Result on 31-May-2004 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
02-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 4.43%
YoY- 59.84%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 1,228,286 913,365 596,060 393,177 246,766 171,982 133,289 44.76%
PBT 116,521 91,822 64,162 40,030 26,470 19,682 16,976 37.83%
Tax -15,052 -11,902 -8,648 -3,037 -3,326 -1,290 -1,028 56.37%
NP 101,469 79,920 55,514 36,993 23,144 18,392 15,948 36.10%
-
NP to SH 101,486 79,464 55,514 36,993 23,144 18,392 15,948 36.10%
-
Tax Rate 12.92% 12.96% 13.48% 7.59% 12.57% 6.55% 6.06% -
Total Cost 1,126,817 833,445 540,545 356,184 223,622 153,590 117,341 45.76%
-
Net Worth 567,613 190,105 190,325 148,756 120,058 106,880 89,282 36.08%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 15,068 8,871 7,478 6,163 23,107 - - -
Div Payout % 14.85% 11.16% 13.47% 16.66% 99.84% - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 567,613 190,105 190,325 148,756 120,058 106,880 89,282 36.08%
NOSH 282,535 190,105 186,960 92,452 91,022 65,004 50,046 33.42%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 8.26% 8.75% 9.31% 9.41% 9.38% 10.69% 11.96% -
ROE 17.88% 41.80% 29.17% 24.87% 19.28% 17.21% 17.86% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 434.74 480.45 318.82 425.27 271.10 264.57 266.33 8.50%
EPS 35.92 29.85 29.69 40.01 25.43 28.29 31.87 2.01%
DPS 5.33 4.67 4.00 6.67 25.39 0.00 0.00 -
NAPS 2.009 1.00 1.018 1.609 1.319 1.6442 1.784 1.99%
Adjusted Per Share Value based on latest NOSH - 92,470
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 14.96 11.12 7.26 4.79 3.01 2.09 1.62 44.82%
EPS 1.24 0.97 0.68 0.45 0.28 0.22 0.19 36.68%
DPS 0.18 0.11 0.09 0.08 0.28 0.00 0.00 -
NAPS 0.0691 0.0232 0.0232 0.0181 0.0146 0.013 0.0109 36.02%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 8.65 9.20 4.48 3.50 0.97 1.10 0.88 -
P/RPS 1.99 1.91 1.41 0.82 0.36 0.42 0.33 34.89%
P/EPS 24.08 22.01 15.09 8.75 3.81 3.89 2.76 43.45%
EY 4.15 4.54 6.63 11.43 26.21 25.72 36.21 -30.29%
DY 0.62 0.51 0.89 1.90 26.17 0.00 0.00 -
P/NAPS 4.31 9.20 4.40 2.18 0.74 0.67 0.49 43.65%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 04/07/07 04/07/06 04/07/05 02/07/04 08/07/03 27/08/02 09/07/01 -
Price 8.35 9.10 4.60 3.55 1.61 1.11 0.85 -
P/RPS 1.92 1.89 1.44 0.83 0.59 0.42 0.32 34.78%
P/EPS 23.25 21.77 15.49 8.87 6.33 3.92 2.67 43.41%
EY 4.30 4.59 6.46 11.27 15.79 25.49 37.49 -30.28%
DY 0.64 0.51 0.87 1.88 15.77 0.00 0.00 -
P/NAPS 4.16 9.10 4.52 2.21 1.22 0.68 0.48 43.29%

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