[TOPGLOV] YoY TTM Result on 31-May-2003 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
08-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 9.61%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 879,806 570,295 374,897 236,290 167,882 99,967 54.45%
PBT 86,490 63,290 39,434 25,277 19,247 12,732 46.66%
Tax -14,994 -9,865 -3,789 -3,654 -1,513 -771 80.98%
NP 71,496 53,425 35,645 21,623 17,734 11,961 42.96%
-
NP to SH 71,170 53,425 35,645 21,623 17,734 11,961 42.83%
-
Tax Rate 17.34% 15.59% 9.61% 14.46% 7.86% 6.06% -
Total Cost 808,310 516,870 339,252 214,667 150,148 88,006 55.77%
-
Net Worth 191,161 191,210 92,470 119,989 64,993 49,975 30.75%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 16,111 9,809 9,601 7,536 3,399 - -
Div Payout % 22.64% 18.36% 26.94% 34.85% 19.17% - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 191,161 191,210 92,470 119,989 64,993 49,975 30.75%
NOSH 191,161 187,829 92,470 90,969 64,993 49,975 30.75%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 8.13% 9.37% 9.51% 9.15% 10.56% 11.96% -
ROE 37.23% 27.94% 38.55% 18.02% 27.29% 23.93% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 460.24 303.62 405.43 259.75 258.31 200.03 18.12%
EPS 37.23 28.44 38.55 23.77 27.29 23.93 9.23%
DPS 8.50 5.22 10.50 8.28 5.23 0.00 -
NAPS 1.00 1.018 1.00 1.319 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 90,969
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 10.71 6.95 4.57 2.88 2.04 1.22 54.37%
EPS 0.87 0.65 0.43 0.26 0.22 0.15 42.10%
DPS 0.20 0.12 0.12 0.09 0.04 0.00 -
NAPS 0.0233 0.0233 0.0113 0.0146 0.0079 0.0061 30.71%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 9.20 4.48 3.50 0.97 1.10 0.88 -
P/RPS 2.00 1.48 0.86 0.37 0.43 0.44 35.34%
P/EPS 24.71 15.75 9.08 4.08 4.03 3.68 46.32%
EY 4.05 6.35 11.01 24.50 24.81 27.20 -31.66%
DY 0.92 1.17 3.00 8.54 4.75 0.00 -
P/NAPS 9.20 4.40 3.50 0.74 1.10 0.88 59.86%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 04/07/06 04/07/05 02/07/04 08/07/03 27/08/02 - -
Price 9.10 4.60 3.55 1.61 1.11 0.00 -
P/RPS 1.98 1.52 0.88 0.62 0.43 0.00 -
P/EPS 24.44 16.17 9.21 6.77 4.07 0.00 -
EY 4.09 6.18 10.86 14.76 24.58 0.00 -
DY 0.93 1.14 2.96 5.15 4.71 0.00 -
P/NAPS 9.10 4.52 3.55 1.22 1.11 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