[TOPGLOV] YoY TTM Result on 28-Feb-2010 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 17.25%
YoY- 93.4%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 2,371,613 2,181,033 2,073,954 1,778,674 1,453,271 1,266,384 1,175,069 12.40%
PBT 262,081 179,956 200,313 314,317 156,497 127,055 105,428 16.37%
Tax -31,225 -40,446 -26,435 -78,149 -35,842 -30,723 -14,536 13.57%
NP 230,856 139,510 173,878 236,168 120,655 96,332 90,892 16.79%
-
NP to SH 225,646 136,518 170,957 234,711 121,358 98,210 90,245 16.48%
-
Tax Rate 11.91% 22.48% 13.20% 24.86% 22.90% 24.18% 13.79% -
Total Cost 2,140,757 2,041,523 1,900,076 1,542,506 1,332,616 1,170,052 1,084,177 11.99%
-
Net Worth 1,342,971 1,194,075 1,125,211 898,802 727,598 641,588 527,898 16.82%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 55,658 68,003 64,393 42,849 32,708 28,219 15,961 23.12%
Div Payout % 24.67% 49.81% 37.67% 18.26% 26.95% 28.73% 17.69% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 1,342,971 1,194,075 1,125,211 898,802 727,598 641,588 527,898 16.82%
NOSH 618,880 618,692 618,248 299,600 294,574 300,509 277,549 14.28%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 9.73% 6.40% 8.38% 13.28% 8.30% 7.61% 7.74% -
ROE 16.80% 11.43% 15.19% 26.11% 16.68% 15.31% 17.10% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 383.21 352.52 335.46 593.68 493.35 421.41 423.37 -1.64%
EPS 36.46 22.07 27.65 78.34 41.20 32.68 32.51 1.92%
DPS 9.00 11.00 10.42 14.50 11.10 9.39 5.75 7.74%
NAPS 2.17 1.93 1.82 3.00 2.47 2.135 1.902 2.21%
Adjusted Per Share Value based on latest NOSH - 299,600
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 30.33 27.89 26.52 22.75 18.58 16.19 15.03 12.40%
EPS 2.89 1.75 2.19 3.00 1.55 1.26 1.15 16.58%
DPS 0.71 0.87 0.82 0.55 0.42 0.36 0.20 23.48%
NAPS 0.1717 0.1527 0.1439 0.1149 0.093 0.082 0.0675 16.81%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 5.49 4.87 4.89 11.32 4.48 5.05 8.85 -
P/RPS 1.43 1.38 1.46 1.91 0.91 1.20 2.09 -6.12%
P/EPS 15.06 22.07 17.68 14.45 10.87 15.45 27.22 -9.38%
EY 6.64 4.53 5.65 6.92 9.20 6.47 3.67 10.37%
DY 1.64 2.26 2.13 1.28 2.48 1.86 0.65 16.66%
P/NAPS 2.53 2.52 2.69 3.77 1.81 2.37 4.65 -9.63%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 14/03/13 15/03/12 16/03/11 17/03/10 07/04/09 03/04/08 04/04/07 -
Price 5.41 4.92 5.28 12.56 4.98 3.98 8.95 -
P/RPS 1.41 1.40 1.57 2.12 1.01 0.94 2.11 -6.49%
P/EPS 14.84 22.30 19.09 16.03 12.09 12.18 27.53 -9.77%
EY 6.74 4.48 5.24 6.24 8.27 8.21 3.63 10.85%
DY 1.66 2.24 1.97 1.15 2.23 2.36 0.64 17.19%
P/NAPS 2.49 2.55 2.90 4.19 2.02 1.86 4.71 -10.06%

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