[TOPGLOV] YoY 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- 8.25%
YoY- 63.62%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 311,368 228,507 148,745 95,603 57,427 42,660 32,555 45.66%
PBT 29,067 23,317 16,048 9,897 6,280 4,758 4,300 37.48%
Tax -3,693 -3,218 -2,125 -690 -653 -208 -326 49.83%
NP 25,374 20,099 13,923 9,207 5,627 4,550 3,974 36.18%
-
NP to SH 25,368 20,001 13,923 9,207 5,627 4,550 3,974 36.18%
-
Tax Rate 12.71% 13.80% 13.24% 6.97% 10.40% 4.37% 7.58% -
Total Cost 285,994 208,408 134,822 86,396 51,800 38,110 28,581 46.76%
-
Net Worth 527,898 190,123 178,983 142,841 117,088 102,159 68,926 40.37%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - 2,207 -
Div Payout % - - - - - - 55.56% -
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 527,898 190,123 178,983 142,841 117,088 102,159 68,926 40.37%
NOSH 277,549 190,123 186,635 91,978 64,976 49,999 44,155 35.83%
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% 8.80% 9.36% 9.63% 9.80% 10.67% 12.21% -
ROE 4.81% 10.52% 7.78% 6.45% 4.81% 4.45% 5.77% -
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 112.18 120.19 79.70 103.94 88.38 85.32 73.73 7.24%
EPS 9.14 7.52 7.46 10.01 8.66 9.10 9.00 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 3.79 2.78 1.81 1.16 0.70 0.52 0.40 45.44%
EPS 0.31 0.24 0.17 0.11 0.07 0.06 0.05 35.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0643 0.0232 0.0218 0.0174 0.0143 0.0124 0.0084 40.36%
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 7.89 6.36 5.87 2.98 1.23 1.61 0.00 -
P/EPS 96.83 72.72 62.73 30.97 12.59 15.05 0.00 -
EY 1.03 1.38 1.59 3.23 7.94 6.64 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 7.98 6.41 5.77 3.34 0.93 1.34 1.06 39.97%
P/EPS 97.92 73.19 61.66 34.67 9.47 12.53 8.67 49.75%
EY 1.02 1.37 1.62 2.88 10.56 7.98 11.54 -33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.41 -
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