[TOPGLOV] YoY TTM Result on 31-Aug-2012 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
11-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 23.06%
YoY- 79.26%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 2,510,510 2,275,366 2,313,234 2,314,454 2,053,916 2,079,432 1,529,077 8.61%
PBT 363,538 216,310 242,204 240,702 145,443 304,961 221,992 8.56%
Tax -82,346 -32,745 -39,375 -33,417 -30,311 -54,550 -53,922 7.30%
NP 281,192 183,565 202,829 207,285 115,132 250,411 168,070 8.95%
-
NP to SH 279,781 180,523 196,500 202,726 113,091 245,231 169,133 8.74%
-
Tax Rate 22.65% 15.14% 16.26% 13.88% 20.84% 17.89% 24.29% -
Total Cost 2,229,318 2,091,801 2,110,405 2,107,169 1,938,784 1,829,021 1,361,007 8.56%
-
Net Worth 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 592,606 13.03%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 61,802 99,256 99,207 55,658 68,003 64,393 42,849 6.29%
Div Payout % 22.09% 54.98% 50.49% 27.46% 60.13% 26.26% 25.33% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 592,606 13.03%
NOSH 618,219 620,324 620,428 618,432 618,151 617,301 296,303 13.03%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 11.20% 8.07% 8.77% 8.96% 5.61% 12.04% 10.99% -
ROE 22.63% 12.93% 14.60% 15.84% 9.89% 21.95% 28.54% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 406.09 366.80 372.84 374.25 332.27 336.86 516.05 -3.91%
EPS 45.26 29.10 31.67 32.78 18.30 39.73 57.08 -3.79%
DPS 10.00 16.00 16.00 9.00 11.00 10.43 14.50 -6.00%
NAPS 2.00 2.25 2.17 2.07 1.85 1.81 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 618,432
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 30.57 27.71 28.17 28.19 25.01 25.32 18.62 8.60%
EPS 3.41 2.20 2.39 2.47 1.38 2.99 2.06 8.75%
DPS 0.75 1.21 1.21 0.68 0.83 0.78 0.52 6.29%
NAPS 0.1506 0.17 0.164 0.1559 0.1393 0.1361 0.0722 13.02%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 7.72 4.79 6.14 5.29 4.86 6.07 6.95 -
P/RPS 1.90 1.31 1.65 1.41 1.46 1.80 1.35 5.85%
P/EPS 17.06 16.46 19.39 16.14 26.56 15.28 12.18 5.77%
EY 5.86 6.08 5.16 6.20 3.76 6.54 8.21 -5.46%
DY 1.30 3.34 2.61 1.70 2.26 1.72 2.09 -7.60%
P/NAPS 3.86 2.13 2.83 2.56 2.63 3.35 3.48 1.74%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 15/10/15 14/10/14 11/10/13 11/10/12 11/10/11 06/10/10 08/10/09 -
Price 8.44 4.81 6.15 5.15 4.07 5.69 8.15 -
P/RPS 2.08 1.31 1.65 1.38 1.22 1.69 1.58 4.68%
P/EPS 18.65 16.53 19.42 15.71 22.25 14.32 14.28 4.54%
EY 5.36 6.05 5.15 6.37 4.50 6.98 7.00 -4.34%
DY 1.18 3.33 2.60 1.75 2.70 1.83 1.78 -6.61%
P/NAPS 4.22 2.14 2.83 2.49 2.20 3.14 4.08 0.56%

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