[TOPGLOV] YoY TTM Result on 28-Feb-2006 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 10.36%
YoY- 33.04%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 1,453,271 1,266,384 1,175,069 791,149 522,471 336,064 207,547 38.27%
PBT 156,497 127,055 105,428 79,008 56,976 36,273 22,710 37.90%
Tax -35,842 -30,723 -14,536 -14,006 -8,319 -4,002 -2,982 51.29%
NP 120,655 96,332 90,892 65,002 48,657 32,271 19,728 35.19%
-
NP to SH 121,358 98,210 90,245 64,733 48,657 32,271 19,728 35.32%
-
Tax Rate 22.90% 24.18% 13.79% 17.73% 14.60% 11.03% 13.13% -
Total Cost 1,332,616 1,170,052 1,084,177 726,147 473,814 303,793 187,819 38.57%
-
Net Worth 727,598 641,588 527,898 190,123 178,983 91,978 64,976 49.51%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 32,708 28,219 15,961 15,055 6,486 10,928 7,296 28.37%
Div Payout % 26.95% 28.73% 17.69% 23.26% 13.33% 33.87% 36.99% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 727,598 641,588 527,898 190,123 178,983 91,978 64,976 49.51%
NOSH 294,574 300,509 277,549 190,123 186,635 91,978 64,976 28.61%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 8.30% 7.61% 7.74% 8.22% 9.31% 9.60% 9.51% -
ROE 16.68% 15.31% 17.10% 34.05% 27.19% 35.09% 30.36% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 493.35 421.41 423.37 416.12 279.94 365.37 319.42 7.50%
EPS 41.20 32.68 32.51 34.05 26.07 35.09 30.36 5.21%
DPS 11.10 9.39 5.75 8.00 3.48 12.00 11.23 -0.19%
NAPS 2.47 2.135 1.902 1.00 0.959 1.00 1.00 16.24%
Adjusted Per Share Value based on latest NOSH - 190,123
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 18.58 16.19 15.03 10.12 6.68 4.30 2.65 38.30%
EPS 1.55 1.26 1.15 0.83 0.62 0.41 0.25 35.50%
DPS 0.42 0.36 0.20 0.19 0.08 0.14 0.09 29.24%
NAPS 0.093 0.082 0.0675 0.0243 0.0229 0.0118 0.0083 49.53%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 4.48 5.05 8.85 7.65 4.68 3.10 1.09 -
P/RPS 0.91 1.20 2.09 1.84 1.67 0.85 0.34 17.81%
P/EPS 10.87 15.45 27.22 22.47 17.95 8.84 3.59 20.25%
EY 9.20 6.47 3.67 4.45 5.57 11.32 27.85 -16.84%
DY 2.48 1.86 0.65 1.05 0.74 3.87 10.30 -21.10%
P/NAPS 1.81 2.37 4.65 7.65 4.88 3.10 1.09 8.81%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 07/04/09 03/04/08 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 -
Price 4.98 3.98 8.95 7.70 4.60 3.47 0.82 -
P/RPS 1.01 0.94 2.11 1.85 1.64 0.95 0.26 25.35%
P/EPS 12.09 12.18 27.53 22.62 17.64 9.89 2.70 28.35%
EY 8.27 8.21 3.63 4.42 5.67 10.11 37.03 -22.09%
DY 2.23 2.36 0.64 1.04 0.76 3.46 13.70 -26.08%
P/NAPS 2.02 1.86 4.71 7.70 4.80 3.47 0.82 16.19%

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