[TOPGLOV] YoY TTM Result on 31-May-2004 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
02-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 10.46%
YoY- 64.85%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 1,228,802 879,806 570,295 374,897 236,290 167,882 99,967 51.88%
PBT 110,297 86,490 63,290 39,434 25,277 19,247 12,732 43.28%
Tax -15,074 -14,994 -9,865 -3,789 -3,654 -1,513 -771 64.09%
NP 95,223 71,496 53,425 35,645 21,623 17,734 11,961 41.28%
-
NP to SH 94,909 71,170 53,425 35,645 21,623 17,734 11,961 41.20%
-
Tax Rate 13.67% 17.34% 15.59% 9.61% 14.46% 7.86% 6.06% -
Total Cost 1,133,579 808,310 516,870 339,252 214,667 150,148 88,006 53.07%
-
Net Worth 602,281 191,161 191,210 92,470 119,989 64,993 49,975 51.38%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 21,262 16,111 9,809 9,601 7,536 3,399 - -
Div Payout % 22.40% 22.64% 18.36% 26.94% 34.85% 19.17% - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 602,281 191,161 191,210 92,470 119,989 64,993 49,975 51.38%
NOSH 299,791 191,161 187,829 92,470 90,969 64,993 49,975 34.77%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 7.75% 8.13% 9.37% 9.51% 9.15% 10.56% 11.96% -
ROE 15.76% 37.23% 27.94% 38.55% 18.02% 27.29% 23.93% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 409.89 460.24 303.62 405.43 259.75 258.31 200.03 12.69%
EPS 31.66 37.23 28.44 38.55 23.77 27.29 23.93 4.77%
DPS 7.09 8.50 5.22 10.50 8.28 5.23 0.00 -
NAPS 2.009 1.00 1.018 1.00 1.319 1.00 1.00 12.32%
Adjusted Per Share Value based on latest NOSH - 92,470
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 15.71 11.25 7.29 4.79 3.02 2.15 1.28 51.84%
EPS 1.21 0.91 0.68 0.46 0.28 0.23 0.15 41.59%
DPS 0.27 0.21 0.13 0.12 0.10 0.04 0.00 -
NAPS 0.077 0.0244 0.0245 0.0118 0.0153 0.0083 0.0064 51.34%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 8.65 9.20 4.48 3.50 0.97 1.10 0.88 -
P/RPS 2.11 2.00 1.48 0.86 0.37 0.43 0.44 29.84%
P/EPS 27.32 24.71 15.75 9.08 4.08 4.03 3.68 39.64%
EY 3.66 4.05 6.35 11.01 24.50 24.81 27.20 -28.40%
DY 0.82 0.92 1.17 3.00 8.54 4.75 0.00 -
P/NAPS 4.31 9.20 4.40 3.50 0.74 1.10 0.88 30.30%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 04/07/07 04/07/06 04/07/05 02/07/04 08/07/03 27/08/02 - -
Price 8.35 9.10 4.60 3.55 1.61 1.11 0.00 -
P/RPS 2.04 1.98 1.52 0.88 0.62 0.43 0.00 -
P/EPS 26.38 24.44 16.17 9.21 6.77 4.07 0.00 -
EY 3.79 4.09 6.18 10.86 14.76 24.58 0.00 -
DY 0.85 0.93 1.14 2.96 5.15 4.71 0.00 -
P/NAPS 4.16 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