[TOPGLOV] YoY TTM Result on 28-Feb-2007 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 6.32%
YoY- 39.41%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 1,778,674 1,453,271 1,266,384 1,175,069 791,149 522,471 336,064 31.99%
PBT 314,317 156,497 127,055 105,428 79,008 56,976 36,273 43.29%
Tax -78,149 -35,842 -30,723 -14,536 -14,006 -8,319 -4,002 64.06%
NP 236,168 120,655 96,332 90,892 65,002 48,657 32,271 39.31%
-
NP to SH 234,711 121,358 98,210 90,245 64,733 48,657 32,271 39.17%
-
Tax Rate 24.86% 22.90% 24.18% 13.79% 17.73% 14.60% 11.03% -
Total Cost 1,542,506 1,332,616 1,170,052 1,084,177 726,147 473,814 303,793 31.08%
-
Net Worth 898,802 727,598 641,588 527,898 190,123 178,983 91,978 46.19%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 42,849 32,708 28,219 15,961 15,055 6,486 10,928 25.56%
Div Payout % 18.26% 26.95% 28.73% 17.69% 23.26% 13.33% 33.87% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 898,802 727,598 641,588 527,898 190,123 178,983 91,978 46.19%
NOSH 299,600 294,574 300,509 277,549 190,123 186,635 91,978 21.74%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 13.28% 8.30% 7.61% 7.74% 8.22% 9.31% 9.60% -
ROE 26.11% 16.68% 15.31% 17.10% 34.05% 27.19% 35.09% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 593.68 493.35 421.41 423.37 416.12 279.94 365.37 8.42%
EPS 78.34 41.20 32.68 32.51 34.05 26.07 35.09 14.31%
DPS 14.50 11.10 9.39 5.75 8.00 3.48 12.00 3.20%
NAPS 3.00 2.47 2.135 1.902 1.00 0.959 1.00 20.08%
Adjusted Per Share Value based on latest NOSH - 277,549
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 22.75 18.58 16.19 15.03 10.12 6.68 4.30 31.98%
EPS 3.00 1.55 1.26 1.15 0.83 0.62 0.41 39.31%
DPS 0.55 0.42 0.36 0.20 0.19 0.08 0.14 25.60%
NAPS 0.1149 0.093 0.082 0.0675 0.0243 0.0229 0.0118 46.10%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 11.32 4.48 5.05 8.85 7.65 4.68 3.10 -
P/RPS 1.91 0.91 1.20 2.09 1.84 1.67 0.85 14.43%
P/EPS 14.45 10.87 15.45 27.22 22.47 17.95 8.84 8.53%
EY 6.92 9.20 6.47 3.67 4.45 5.57 11.32 -7.87%
DY 1.28 2.48 1.86 0.65 1.05 0.74 3.87 -16.83%
P/NAPS 3.77 1.81 2.37 4.65 7.65 4.88 3.10 3.31%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 17/03/10 07/04/09 03/04/08 04/04/07 04/04/06 05/04/05 01/04/04 -
Price 12.56 4.98 3.98 8.95 7.70 4.60 3.47 -
P/RPS 2.12 1.01 0.94 2.11 1.85 1.64 0.95 14.30%
P/EPS 16.03 12.09 12.18 27.53 22.62 17.64 9.89 8.37%
EY 6.24 8.27 8.21 3.63 4.42 5.67 10.11 -7.72%
DY 1.15 2.23 2.36 0.64 1.04 0.76 3.46 -16.76%
P/NAPS 4.19 2.02 1.86 4.71 7.70 4.80 3.47 3.19%

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