[TOPGLOV] YoY Quarter Result on 31-May-2004 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
02-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 8.97%
YoY- 50.67%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 301,563 247,830 159,173 111,349 72,516 43,773 36,669 42.05%
PBT 29,469 24,600 17,118 10,804 7,643 5,076 4,187 38.41%
Tax -3,843 -3,305 -2,317 -771 -984 -312 -189 65.17%
NP 25,626 21,295 14,801 10,033 6,659 4,764 3,998 36.27%
-
NP to SH 25,902 21,238 14,801 10,033 6,659 4,764 3,998 36.51%
-
Tax Rate 13.04% 13.43% 13.54% 7.14% 12.87% 6.15% 4.51% -
Total Cost 275,937 226,535 144,372 101,316 65,857 39,009 32,671 42.68%
-
Net Worth 602,281 191,161 191,210 148,784 119,989 106,861 89,155 37.47%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 11,991 6,690 5,634 4,623 6,640 - - -
Div Payout % 46.30% 31.50% 38.07% 46.08% 99.73% - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 602,281 191,161 191,210 148,784 119,989 106,861 89,155 37.47%
NOSH 299,791 191,161 187,829 92,470 90,969 64,993 49,975 34.77%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 8.50% 8.59% 9.30% 9.01% 9.18% 10.88% 10.90% -
ROE 4.30% 11.11% 7.74% 6.74% 5.55% 4.46% 4.48% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 100.59 129.64 84.74 120.42 79.71 67.35 73.37 5.39%
EPS 8.64 7.93 7.88 10.85 7.32 7.33 8.00 1.29%
DPS 4.00 3.50 3.00 5.00 7.30 0.00 0.00 -
NAPS 2.009 1.00 1.018 1.609 1.319 1.6442 1.784 1.99%
Adjusted Per Share Value based on latest NOSH - 92,470
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 3.86 3.17 2.04 1.42 0.93 0.56 0.47 42.01%
EPS 0.33 0.27 0.19 0.13 0.09 0.06 0.05 36.93%
DPS 0.15 0.09 0.07 0.06 0.08 0.00 0.00 -
NAPS 0.077 0.0244 0.0245 0.019 0.0153 0.0137 0.0114 37.46%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 8.65 9.20 4.48 3.50 0.97 1.10 0.88 -
P/RPS 8.60 7.10 5.29 2.91 1.22 1.63 1.20 38.83%
P/EPS 100.12 82.81 56.85 32.26 13.25 15.01 11.00 44.47%
EY 1.00 1.21 1.76 3.10 7.55 6.66 9.09 -30.76%
DY 0.46 0.38 0.67 1.43 7.53 0.00 0.00 -
P/NAPS 4.31 9.20 4.40 2.18 0.74 0.67 0.49 43.65%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 04/07/07 04/07/06 04/07/05 02/07/04 08/07/03 27/08/02 09/07/01 -
Price 8.35 9.10 4.60 3.55 1.61 1.11 0.85 -
P/RPS 8.30 7.02 5.43 2.95 2.02 1.65 1.16 38.79%
P/EPS 96.64 81.91 58.38 32.72 21.99 15.14 10.63 44.44%
EY 1.03 1.22 1.71 3.06 4.55 6.60 9.41 -30.82%
DY 0.48 0.38 0.65 1.41 4.53 0.00 0.00 -
P/NAPS 4.16 9.10 4.52 2.21 1.22 0.68 0.48 43.29%

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