[TOPGLOV] YoY Quarter Result on 31-May-2006 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 6.18%
YoY- 43.49%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 371,965 356,139 301,563 247,830 159,173 111,349 72,516 31.29%
PBT 54,338 30,008 29,469 24,600 17,118 10,804 7,643 38.62%
Tax -11,959 -4,969 -3,843 -3,305 -2,317 -771 -984 51.57%
NP 42,379 25,039 25,626 21,295 14,801 10,033 6,659 36.09%
-
NP to SH 42,167 26,093 25,902 21,238 14,801 10,033 6,659 35.97%
-
Tax Rate 22.01% 16.56% 13.04% 13.43% 13.54% 7.14% 12.87% -
Total Cost 329,586 331,100 275,937 226,535 144,372 101,316 65,857 30.75%
-
Net Worth 798,550 629,933 602,281 191,161 191,210 148,784 119,989 37.10%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 20,626 15,047 11,991 6,690 5,634 4,623 6,640 20.77%
Div Payout % 48.92% 57.67% 46.30% 31.50% 38.07% 46.08% 99.73% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 798,550 629,933 602,281 191,161 191,210 148,784 119,989 37.10%
NOSH 294,668 300,957 299,791 191,161 187,829 92,470 90,969 21.61%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 11.39% 7.03% 8.50% 8.59% 9.30% 9.01% 9.18% -
ROE 5.28% 4.14% 4.30% 11.11% 7.74% 6.74% 5.55% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 126.23 118.34 100.59 129.64 84.74 120.42 79.71 7.95%
EPS 14.31 8.67 8.64 7.93 7.88 10.85 7.32 11.80%
DPS 7.00 5.00 4.00 3.50 3.00 5.00 7.30 -0.69%
NAPS 2.71 2.0931 2.009 1.00 1.018 1.609 1.319 12.73%
Adjusted Per Share Value based on latest NOSH - 191,161
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 4.76 4.55 3.86 3.17 2.04 1.42 0.93 31.24%
EPS 0.54 0.33 0.33 0.27 0.19 0.13 0.09 34.76%
DPS 0.26 0.19 0.15 0.09 0.07 0.06 0.08 21.68%
NAPS 0.1021 0.0806 0.077 0.0244 0.0245 0.019 0.0153 37.17%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 5.85 4.52 8.65 9.20 4.48 3.50 0.97 -
P/RPS 4.63 3.82 8.60 7.10 5.29 2.91 1.22 24.86%
P/EPS 40.88 52.13 100.12 82.81 56.85 32.26 13.25 20.63%
EY 2.45 1.92 1.00 1.21 1.76 3.10 7.55 -17.08%
DY 1.20 1.11 0.46 0.38 0.67 1.43 7.53 -26.34%
P/NAPS 2.16 2.16 4.31 9.20 4.40 2.18 0.74 19.52%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 23/06/09 02/07/08 04/07/07 04/07/06 04/07/05 02/07/04 08/07/03 -
Price 6.50 4.20 8.35 9.10 4.60 3.55 1.61 -
P/RPS 5.15 3.55 8.30 7.02 5.43 2.95 2.02 16.86%
P/EPS 45.42 48.44 96.64 81.91 58.38 32.72 21.99 12.83%
EY 2.20 2.06 1.03 1.22 1.71 3.06 4.55 -11.39%
DY 1.08 1.19 0.48 0.38 0.65 1.41 4.53 -21.23%
P/NAPS 2.40 2.01 4.16 9.10 4.52 2.21 1.22 11.92%

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