[TOPGLOV] YoY TTM Result on 31-Aug-2003 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 16.81%
YoY- 39.86%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 992,611 641,827 418,133 265,089 180,202 138,862 0 -
PBT 91,773 65,746 45,190 29,264 20,186 17,217 0 -
Tax -12,712 -12,554 -5,656 -4,006 -2,127 -1,316 0 -
NP 79,061 53,192 39,534 25,258 18,059 15,901 0 -
-
NP to SH 78,392 53,208 39,534 25,258 18,059 15,901 0 -
-
Tax Rate 13.85% 19.09% 12.52% 13.69% 10.54% 7.64% - -
Total Cost 913,550 588,635 378,599 239,831 162,143 122,961 0 -
-
Net Worth 191,935 188,413 92,776 130,398 64,961 93,146 0 -
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 15,961 15,055 6,486 10,928 7,296 - - -
Div Payout % 20.36% 28.30% 16.41% 43.27% 40.41% - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 191,935 188,413 92,776 130,398 64,961 93,146 0 -
NOSH 191,935 188,413 92,776 91,123 64,961 49,987 0 -
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 7.96% 8.29% 9.45% 9.53% 10.02% 11.45% 0.00% -
ROE 40.84% 28.24% 42.61% 19.37% 27.80% 17.07% 0.00% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 517.16 340.65 450.69 290.91 277.40 277.79 0.00 -
EPS 40.84 28.24 42.61 27.72 27.80 31.81 0.00 -
DPS 8.33 7.99 7.00 11.99 11.23 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.431 1.00 1.8634 0.9816 0.30%
Adjusted Per Share Value based on latest NOSH - 91,123
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 12.69 8.21 5.35 3.39 2.30 1.78 0.00 -
EPS 1.00 0.68 0.51 0.32 0.23 0.20 0.00 -
DPS 0.20 0.19 0.08 0.14 0.09 0.00 0.00 -
NAPS 0.0245 0.0241 0.0119 0.0167 0.0083 0.0119 0.9816 -45.92%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 - -
Price 8.65 5.00 3.62 1.98 1.11 0.90 0.00 -
P/RPS 1.67 1.47 0.80 0.68 0.40 0.32 0.00 -
P/EPS 21.18 17.71 8.50 7.14 3.99 2.83 0.00 -
EY 4.72 5.65 11.77 14.00 25.04 35.34 0.00 -
DY 0.96 1.60 1.93 6.06 10.12 0.00 0.00 -
P/NAPS 8.65 5.00 3.62 1.38 1.11 0.48 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 17/10/06 18/10/05 12/10/04 17/10/03 21/10/02 31/10/01 - -
Price 9.90 5.00 3.70 2.07 1.06 0.94 0.00 -
P/RPS 1.91 1.47 0.82 0.71 0.38 0.34 0.00 -
P/EPS 24.24 17.71 8.68 7.47 3.81 2.96 0.00 -
EY 4.13 5.65 11.52 13.39 26.23 33.84 0.00 -
DY 0.84 1.60 1.89 5.79 10.60 0.00 0.00 -
P/NAPS 9.90 5.00 3.70 1.45 1.06 0.50 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