[TOPGLOV] YoY TTM Result on 31-May-2005 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 9.8%
YoY- 49.88%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 1,320,960 1,228,802 879,806 570,295 374,897 236,290 167,882 40.98%
PBT 127,594 110,297 86,490 63,290 39,434 25,277 19,247 37.02%
Tax -31,849 -15,074 -14,994 -9,865 -3,789 -3,654 -1,513 66.08%
NP 95,745 95,223 71,496 53,425 35,645 21,623 17,734 32.41%
-
NP to SH 98,401 94,909 71,170 53,425 35,645 21,623 17,734 33.02%
-
Tax Rate 24.96% 13.67% 17.34% 15.59% 9.61% 14.46% 7.86% -
Total Cost 1,225,215 1,133,579 808,310 516,870 339,252 214,667 150,148 41.84%
-
Net Worth 629,933 602,281 191,161 191,210 92,470 119,989 64,993 45.96%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 31,275 21,262 16,111 9,809 9,601 7,536 3,399 44.70%
Div Payout % 31.78% 22.40% 22.64% 18.36% 26.94% 34.85% 19.17% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 629,933 602,281 191,161 191,210 92,470 119,989 64,993 45.96%
NOSH 300,957 299,791 191,161 187,829 92,470 90,969 64,993 29.07%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 7.25% 7.75% 8.13% 9.37% 9.51% 9.15% 10.56% -
ROE 15.62% 15.76% 37.23% 27.94% 38.55% 18.02% 27.29% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 438.92 409.89 460.24 303.62 405.43 259.75 258.31 9.22%
EPS 32.70 31.66 37.23 28.44 38.55 23.77 27.29 3.05%
DPS 10.39 7.09 8.50 5.22 10.50 8.28 5.23 12.10%
NAPS 2.0931 2.009 1.00 1.018 1.00 1.319 1.00 13.08%
Adjusted Per Share Value based on latest NOSH - 187,829
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 16.89 15.71 11.25 7.29 4.79 3.02 2.15 40.94%
EPS 1.26 1.21 0.91 0.68 0.46 0.28 0.23 32.73%
DPS 0.40 0.27 0.21 0.13 0.12 0.10 0.04 46.72%
NAPS 0.0806 0.077 0.0244 0.0245 0.0118 0.0153 0.0083 46.01%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 4.52 8.65 9.20 4.48 3.50 0.97 1.10 -
P/RPS 1.03 2.11 2.00 1.48 0.86 0.37 0.43 15.65%
P/EPS 13.82 27.32 24.71 15.75 9.08 4.08 4.03 22.77%
EY 7.23 3.66 4.05 6.35 11.01 24.50 24.81 -18.56%
DY 2.30 0.82 0.92 1.17 3.00 8.54 4.75 -11.37%
P/NAPS 2.16 4.31 9.20 4.40 3.50 0.74 1.10 11.89%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 02/07/08 04/07/07 04/07/06 04/07/05 02/07/04 08/07/03 27/08/02 -
Price 4.20 8.35 9.10 4.60 3.55 1.61 1.11 -
P/RPS 0.96 2.04 1.98 1.52 0.88 0.62 0.43 14.30%
P/EPS 12.85 26.38 24.44 16.17 9.21 6.77 4.07 21.09%
EY 7.78 3.79 4.09 6.18 10.86 14.76 24.58 -17.43%
DY 2.47 0.85 0.93 1.14 2.96 5.15 4.71 -10.19%
P/NAPS 2.01 4.16 9.10 4.52 3.55 1.22 1.11 10.39%

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