[TOPGLOV] YoY Annualized Quarter Result on 31-May-2012 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
14-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 8.93%
YoY- 59.32%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 2,401,420 2,261,673 2,353,433 2,276,172 2,016,106 2,050,728 1,472,750 8.48%
PBT 305,624 222,749 233,526 232,101 147,180 351,802 190,054 8.23%
Tax -68,336 -39,877 -31,170 -43,438 -29,428 -79,554 -39,272 9.66%
NP 237,288 182,872 202,356 188,662 117,752 272,248 150,782 7.84%
-
NP to SH 236,034 178,938 197,437 184,929 116,076 266,957 149,764 7.87%
-
Tax Rate 22.36% 17.90% 13.35% 18.72% 19.99% 22.61% 20.66% -
Total Cost 2,164,132 2,078,801 2,151,077 2,087,509 1,898,354 1,778,480 1,321,968 8.55%
-
Net Worth 1,469,556 1,346,383 1,343,911 1,206,329 1,125,310 1,014,333 798,099 10.70%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 65,862 57,908 57,802 57,738 41,220 56,184 27,486 15.67%
Div Payout % 27.90% 32.36% 29.28% 31.22% 35.51% 21.05% 18.35% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 1,469,556 1,346,383 1,343,911 1,206,329 1,125,310 1,014,333 798,099 10.70%
NOSH 617,460 620,453 619,314 618,630 618,302 300,989 294,501 13.12%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 9.88% 8.09% 8.60% 8.29% 5.84% 13.28% 10.24% -
ROE 16.06% 13.29% 14.69% 15.33% 10.32% 26.32% 18.77% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 388.92 364.52 380.01 367.94 326.07 681.33 500.08 -4.10%
EPS 38.23 28.84 31.88 29.89 18.77 88.69 50.85 -4.64%
DPS 10.67 9.33 9.33 9.33 6.67 18.67 9.33 2.26%
NAPS 2.38 2.17 2.17 1.95 1.82 3.37 2.71 -2.13%
Adjusted Per Share Value based on latest NOSH - 618,505
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 29.25 27.54 28.66 27.72 24.55 24.97 17.94 8.48%
EPS 2.87 2.18 2.40 2.25 1.41 3.25 1.82 7.88%
DPS 0.80 0.71 0.70 0.70 0.50 0.68 0.33 15.89%
NAPS 0.179 0.164 0.1637 0.1469 0.137 0.1235 0.0972 10.70%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 5.42 4.84 6.38 4.47 5.20 12.28 5.85 -
P/RPS 1.39 1.33 1.68 1.21 1.59 1.80 1.17 2.91%
P/EPS 14.18 16.78 20.01 14.95 27.70 13.85 11.50 3.55%
EY 7.05 5.96 5.00 6.69 3.61 7.22 8.69 -3.42%
DY 1.97 1.93 1.46 2.09 1.28 1.52 1.60 3.52%
P/NAPS 2.28 2.23 2.94 2.29 2.86 3.64 2.16 0.90%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 17/06/15 17/06/14 13/06/13 14/06/12 17/06/11 17/06/10 23/06/09 -
Price 5.87 4.51 6.35 4.66 5.26 12.84 6.50 -
P/RPS 1.51 1.24 1.67 1.27 1.61 1.88 1.30 2.52%
P/EPS 15.36 15.64 19.92 15.59 28.02 14.48 12.78 3.11%
EY 6.51 6.39 5.02 6.41 3.57 6.91 7.82 -3.00%
DY 1.82 2.07 1.47 2.00 1.27 1.45 1.44 3.97%
P/NAPS 2.47 2.08 2.93 2.39 2.89 3.81 2.40 0.48%

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