[TOPGLOV] YoY Cumulative Quarter Result on 29-Feb-2004 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
01-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 108.25%
YoY- 65.55%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 619,652 437,194 287,872 183,534 112,559 85,214 63,298 46.23%
PBT 57,922 44,267 31,004 19,219 12,210 9,686 8,545 37.54%
Tax -7,446 -5,622 -4,169 -1,507 -1,511 -656 -582 52.90%
NP 50,476 38,645 26,835 17,712 10,699 9,030 7,963 36.02%
-
NP to SH 50,213 38,360 26,835 17,712 10,699 9,030 7,963 35.90%
-
Tax Rate 12.86% 12.70% 13.45% 7.84% 12.38% 6.77% 6.81% -
Total Cost 569,176 398,549 261,037 165,822 101,860 76,184 55,335 47.44%
-
Net Worth 520,747 189,619 179,211 142,817 117,130 102,160 82,868 35.82%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 520,747 189,619 179,211 142,817 117,130 102,160 82,868 35.82%
NOSH 273,789 189,619 186,873 91,962 65,000 50,000 53,086 31.42%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 8.15% 8.84% 9.32% 9.65% 9.51% 10.60% 12.58% -
ROE 9.64% 20.23% 14.97% 12.40% 9.13% 8.84% 9.61% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 226.32 230.56 154.05 199.57 173.17 170.43 119.24 11.26%
EPS 18.34 14.45 14.36 19.26 16.46 18.06 15.00 3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.902 1.00 0.959 1.553 1.802 2.0432 1.561 3.34%
Adjusted Per Share Value based on latest NOSH - 91,978
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 7.55 5.32 3.51 2.24 1.37 1.04 0.77 46.27%
EPS 0.61 0.47 0.33 0.22 0.13 0.11 0.10 35.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0231 0.0218 0.0174 0.0143 0.0124 0.0101 35.80%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 - -
Price 8.85 7.65 4.68 3.10 1.09 1.37 0.00 -
P/RPS 3.91 3.32 3.04 1.55 0.63 0.80 0.00 -
P/EPS 48.26 37.82 32.59 16.10 6.62 7.59 0.00 -
EY 2.07 2.64 3.07 6.21 15.10 13.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.65 7.65 4.88 2.00 0.60 0.67 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 15/04/02 13/04/01 -
Price 8.95 7.70 4.60 3.47 0.82 1.14 0.78 -
P/RPS 3.95 3.34 2.99 1.74 0.47 0.67 0.65 35.06%
P/EPS 48.80 38.06 32.03 18.02 4.98 6.31 5.20 45.20%
EY 2.05 2.63 3.12 5.55 20.07 15.84 19.23 -31.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 7.70 4.80 2.23 0.46 0.56 0.50 45.30%

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