[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2010 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 47.51%
YoY- 78.25%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 1,765,075 1,707,129 1,512,080 1,538,046 1,104,563 1,013,397 921,215 11.43%
PBT 175,145 174,076 110,385 263,852 142,541 96,341 87,391 12.27%
Tax -23,378 -32,579 -22,071 -59,666 -29,454 -13,146 -11,289 12.88%
NP 151,767 141,497 88,314 204,186 113,087 83,195 76,102 12.18%
-
NP to SH 148,078 138,697 87,057 200,218 112,323 84,956 76,115 11.71%
-
Tax Rate 13.35% 18.72% 19.99% 22.61% 20.66% 13.65% 12.92% -
Total Cost 1,613,308 1,565,632 1,423,766 1,333,860 991,476 930,202 845,113 11.36%
-
Net Worth 1,343,911 1,206,329 1,125,310 1,014,333 798,099 629,233 567,613 15.43%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 43,351 43,304 30,915 42,138 20,615 15,031 11,301 25.09%
Div Payout % 29.28% 31.22% 35.51% 21.05% 18.35% 17.69% 14.85% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 1,343,911 1,206,329 1,125,310 1,014,333 798,099 629,233 567,613 15.43%
NOSH 619,314 618,630 618,302 300,989 294,501 300,622 282,535 13.96%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 8.60% 8.29% 5.84% 13.28% 10.24% 8.21% 8.26% -
ROE 11.02% 11.50% 7.74% 19.74% 14.07% 13.50% 13.41% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 285.00 275.95 244.55 511.00 375.06 337.10 326.05 -2.21%
EPS 23.91 22.42 14.08 66.52 38.14 28.26 26.94 -1.96%
DPS 7.00 7.00 5.00 14.00 7.00 5.00 4.00 9.76%
NAPS 2.17 1.95 1.82 3.37 2.71 2.0931 2.009 1.29%
Adjusted Per Share Value based on latest NOSH - 302,599
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 22.57 21.83 19.34 19.67 14.12 12.96 11.78 11.43%
EPS 1.89 1.77 1.11 2.56 1.44 1.09 0.97 11.74%
DPS 0.55 0.55 0.40 0.54 0.26 0.19 0.14 25.58%
NAPS 0.1719 0.1543 0.1439 0.1297 0.1021 0.0805 0.0726 15.43%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 6.38 4.47 5.20 12.28 5.85 4.52 8.65 -
P/RPS 2.24 1.62 2.13 2.40 1.56 1.34 2.65 -2.76%
P/EPS 26.68 19.94 36.93 18.46 15.34 15.99 32.11 -3.03%
EY 3.75 5.02 2.71 5.42 6.52 6.25 3.11 3.16%
DY 1.10 1.57 0.96 1.14 1.20 1.11 0.46 15.62%
P/NAPS 2.94 2.29 2.86 3.64 2.16 2.16 4.31 -6.17%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 13/06/13 14/06/12 17/06/11 17/06/10 23/06/09 02/07/08 04/07/07 -
Price 6.35 4.66 5.26 12.84 6.50 4.20 8.35 -
P/RPS 2.23 1.69 2.15 2.51 1.73 1.25 2.56 -2.27%
P/EPS 26.56 20.79 37.36 19.30 17.04 14.86 30.99 -2.53%
EY 3.77 4.81 2.68 5.18 5.87 6.73 3.23 2.60%
DY 1.10 1.50 0.95 1.09 1.08 1.19 0.48 14.80%
P/NAPS 2.93 2.39 2.89 3.81 2.40 2.01 4.16 -5.66%

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