[TOPGLOV] YoY Cumulative 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- 63.39%
YoY- 59.32%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 1,801,065 1,696,255 1,765,075 1,707,129 1,512,080 1,538,046 1,104,563 8.48%
PBT 229,218 167,062 175,145 174,076 110,385 263,852 142,541 8.23%
Tax -51,252 -29,908 -23,378 -32,579 -22,071 -59,666 -29,454 9.66%
NP 177,966 137,154 151,767 141,497 88,314 204,186 113,087 7.84%
-
NP to SH 177,026 134,204 148,078 138,697 87,057 200,218 112,323 7.87%
-
Tax Rate 22.36% 17.90% 13.35% 18.72% 19.99% 22.61% 20.66% -
Total Cost 1,623,099 1,559,101 1,613,308 1,565,632 1,423,766 1,333,860 991,476 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 49,396 43,431 43,351 43,304 30,915 42,138 20,615 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 12.05% 9.97% 11.02% 11.50% 7.74% 19.74% 14.07% -
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 291.69 273.39 285.00 275.95 244.55 511.00 375.06 -4.10%
EPS 28.67 21.63 23.91 22.42 14.08 66.52 38.14 -4.64%
DPS 8.00 7.00 7.00 7.00 5.00 14.00 7.00 2.24%
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 21.93 20.66 21.50 20.79 18.41 18.73 13.45 8.48%
EPS 2.16 1.63 1.80 1.69 1.06 2.44 1.37 7.87%
DPS 0.60 0.53 0.53 0.53 0.38 0.51 0.25 15.70%
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 1.86 1.77 2.24 1.62 2.13 2.40 1.56 2.97%
P/EPS 18.90 22.38 26.68 19.94 36.93 18.46 15.34 3.53%
EY 5.29 4.47 3.75 5.02 2.71 5.42 6.52 -3.42%
DY 1.48 1.45 1.10 1.57 0.96 1.14 1.20 3.55%
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 2.01 1.65 2.23 1.69 2.15 2.51 1.73 2.53%
P/EPS 20.47 20.85 26.56 20.79 37.36 19.30 17.04 3.10%
EY 4.88 4.80 3.77 4.81 2.68 5.18 5.87 -3.03%
DY 1.36 1.55 1.10 1.50 0.95 1.09 1.08 3.91%
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