[TOPGLOV] YoY TTM Result on 29-Feb-2004 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
01-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 12.48%
YoY- 63.58%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 1,175,069 791,149 522,471 336,064 207,547 160,778 63,298 62.68%
PBT 105,428 79,008 56,976 36,273 22,710 18,358 8,545 51.98%
Tax -14,536 -14,006 -8,319 -4,002 -2,982 -1,390 -582 70.92%
NP 90,892 65,002 48,657 32,271 19,728 16,968 7,963 50.02%
-
NP to SH 90,245 64,733 48,657 32,271 19,728 16,968 7,963 49.84%
-
Tax Rate 13.79% 17.73% 14.60% 11.03% 13.13% 7.57% 6.81% -
Total Cost 1,084,177 726,147 473,814 303,793 187,819 143,810 55,335 64.15%
-
Net Worth 527,898 190,123 178,983 91,978 64,976 99,999 44,155 51.18%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 15,961 15,055 6,486 10,928 7,296 - - -
Div Payout % 17.69% 23.26% 13.33% 33.87% 36.99% - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 527,898 190,123 178,983 91,978 64,976 99,999 44,155 51.18%
NOSH 277,549 190,123 186,635 91,978 64,976 49,999 44,155 35.83%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 7.74% 8.22% 9.31% 9.60% 9.51% 10.55% 12.58% -
ROE 17.10% 34.05% 27.19% 35.09% 30.36% 16.97% 18.03% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 423.37 416.12 279.94 365.37 319.42 321.56 143.35 19.77%
EPS 32.51 34.05 26.07 35.09 30.36 33.94 18.03 10.31%
DPS 5.75 8.00 3.48 12.00 11.23 0.00 0.00 -
NAPS 1.902 1.00 0.959 1.00 1.00 2.00 1.00 11.30%
Adjusted Per Share Value based on latest NOSH - 91,978
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 14.31 9.63 6.36 4.09 2.53 1.96 0.77 62.71%
EPS 1.10 0.79 0.59 0.39 0.24 0.21 0.10 49.10%
DPS 0.19 0.18 0.08 0.13 0.09 0.00 0.00 -
NAPS 0.0643 0.0232 0.0218 0.0112 0.0079 0.0122 0.0054 51.08%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 - -
Price 8.85 7.65 4.68 3.10 1.09 1.37 0.00 -
P/RPS 2.09 1.84 1.67 0.85 0.34 0.43 0.00 -
P/EPS 27.22 22.47 17.95 8.84 3.59 4.04 0.00 -
EY 3.67 4.45 5.57 11.32 27.85 24.77 0.00 -
DY 0.65 1.05 0.74 3.87 10.30 0.00 0.00 -
P/NAPS 4.65 7.65 4.88 3.10 1.09 0.69 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 15/04/02 - -
Price 8.95 7.70 4.60 3.47 0.82 1.14 0.00 -
P/RPS 2.11 1.85 1.64 0.95 0.26 0.35 0.00 -
P/EPS 27.53 22.62 17.64 9.89 2.70 3.36 0.00 -
EY 3.63 4.42 5.67 10.11 37.03 29.77 0.00 -
DY 0.64 1.04 0.76 3.46 13.70 0.00 0.00 -
P/NAPS 4.71 7.70 4.80 3.47 0.82 0.57 0.00 -

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