Highlights

[TOPGLOV] YoY Annual (Unaudited) Result on 2009-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 08-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2009
Quarter 31-Aug-2009  [#4]
Profit Trend YoY -     53.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 2,314,454 2,053,916 2,079,432 1,529,077 1,377,931 1,228,778 992,611 15.14%
  YoY % 12.68% -1.23% 35.99% 10.97% 12.14% 23.79% -
  Horiz. % 233.17% 206.92% 209.49% 154.05% 138.82% 123.79% 100.00%
PBT 240,702 145,470 304,961 221,992 134,627 118,644 91,773 17.42%
  YoY % 65.47% -52.30% 37.37% 64.89% 13.47% 29.28% -
  Horiz. % 262.28% 158.51% 332.30% 241.89% 146.70% 129.28% 100.00%
Tax -33,417 -30,338 -54,550 -53,922 -26,524 -29,992 -12,712 17.46%
  YoY % -10.15% 44.38% -1.16% -103.30% 11.56% -135.93% -
  Horiz. % 262.88% 238.66% 429.12% 424.18% 208.65% 235.93% 100.00%
NP 207,285 115,132 250,411 168,070 108,103 88,652 79,061 17.41%
  YoY % 80.04% -54.02% 48.99% 55.47% 21.94% 12.13% -
  Horiz. % 262.18% 145.62% 316.73% 212.58% 136.73% 112.13% 100.00%
NP to SH 202,726 113,091 245,231 169,133 110,065 89,560 78,392 17.14%
  YoY % 79.26% -53.88% 44.99% 53.67% 22.90% 14.25% -
  Horiz. % 258.61% 144.26% 312.83% 215.75% 140.40% 114.25% 100.00%
Tax Rate 13.88 % 20.86 % 17.89 % 24.29 % 19.70 % 25.28 % 13.85 % 0.04%
  YoY % -33.46% 16.60% -26.35% 23.30% -22.07% 82.53% -
  Horiz. % 100.22% 150.61% 129.17% 175.38% 142.24% 182.53% 100.00%
Total Cost 2,107,169 1,938,784 1,829,021 1,361,007 1,269,828 1,140,126 913,550 14.93%
  YoY % 8.69% 6.00% 34.39% 7.18% 11.38% 24.80% -
  Horiz. % 230.66% 212.23% 200.21% 148.98% 139.00% 124.80% 100.00%
Net Worth 1,280,436 1,143,795 1,114,353 407,102 690,342 617,663 201,114 36.10%
  YoY % 11.95% 2.64% 173.73% -41.03% 11.77% 207.12% -
  Horiz. % 636.67% 568.73% 554.09% 202.42% 343.26% 307.12% 100.00%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 98,970 68,009 98,506 32,450 32,563 26,698 15,879 35.62%
  YoY % 45.53% -30.96% 203.56% -0.35% 21.97% 68.13% -
  Horiz. % 623.27% 428.29% 620.34% 204.35% 205.07% 168.13% 100.00%
Div Payout % 48.82 % 60.14 % 40.17 % 19.19 % 29.59 % 29.81 % 20.26 % 15.77%
  YoY % -18.82% 49.71% 109.33% -35.15% -0.74% 47.14% -
  Horiz. % 240.97% 296.84% 198.27% 94.72% 146.05% 147.14% 100.00%
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 1,280,436 1,143,795 1,114,353 407,102 690,342 617,663 201,114 36.10%
  YoY % 11.95% 2.64% 173.73% -41.03% 11.77% 207.12% -
  Horiz. % 636.67% 568.73% 554.09% 202.42% 343.26% 307.12% 100.00%
NOSH 618,568 618,267 615,665 295,001 296,030 289,575 190,629 21.65%
  YoY % 0.05% 0.42% 108.70% -0.35% 2.23% 51.90% -
  Horiz. % 324.49% 324.33% 322.96% 154.75% 155.29% 151.90% 100.00%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 8.96 % 5.61 % 12.04 % 10.99 % 7.85 % 7.21 % 7.96 % 1.99%
  YoY % 59.71% -53.41% 9.55% 40.00% 8.88% -9.42% -
  Horiz. % 112.56% 70.48% 151.26% 138.07% 98.62% 90.58% 100.00%
ROE 15.83 % 9.89 % 22.01 % 41.55 % 15.94 % 14.50 % 38.98 % -13.93%
  YoY % 60.06% -55.07% -47.03% 160.66% 9.93% -62.80% -
  Horiz. % 40.61% 25.37% 56.46% 106.59% 40.89% 37.20% 100.00%
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 374.16 332.20 337.75 518.33 465.47 424.34 520.70 -5.35%
  YoY % 12.63% -1.64% -34.84% 11.36% 9.69% -18.51% -
  Horiz. % 71.86% 63.80% 64.86% 99.54% 89.39% 81.49% 100.00%
EPS 32.77 18.29 39.83 28.01 37.18 31.20 29.70 1.65%
  YoY % 79.17% -54.08% 42.20% -24.66% 19.17% 5.05% -
  Horiz. % 110.34% 61.58% 134.11% 94.31% 125.19% 105.05% 100.00%
DPS 16.00 11.00 16.00 11.00 11.00 9.22 8.33 11.48%
  YoY % 45.45% -31.25% 45.45% 0.00% 19.31% 10.68% -
  Horiz. % 192.08% 132.05% 192.08% 132.05% 132.05% 110.68% 100.00%
NAPS 2.0700 1.8500 1.8100 1.3800 2.3320 2.1330 1.0550 11.88%
  YoY % 11.89% 2.21% 31.16% -40.82% 9.33% 102.18% -
  Horiz. % 196.21% 175.36% 171.56% 130.81% 221.04% 202.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 90.39 80.21 81.21 59.72 53.81 47.99 38.76 15.14%
  YoY % 12.69% -1.23% 35.98% 10.98% 12.13% 23.81% -
  Horiz. % 233.20% 206.94% 209.52% 154.08% 138.83% 123.81% 100.00%
EPS 7.92 4.42 9.58 6.61 4.30 3.50 3.06 17.16%
  YoY % 79.19% -53.86% 44.93% 53.72% 22.86% 14.38% -
  Horiz. % 258.82% 144.44% 313.07% 216.01% 140.52% 114.38% 100.00%
DPS 3.87 2.66 3.85 1.27 1.27 1.04 0.62 35.65%
  YoY % 45.49% -30.91% 203.15% 0.00% 22.12% 67.74% -
  Horiz. % 624.19% 429.03% 620.97% 204.84% 204.84% 167.74% 100.00%
NAPS 0.5001 0.4467 0.4352 0.1590 0.2696 0.2412 0.0785 36.12%
  YoY % 11.95% 2.64% 173.71% -41.02% 11.77% 207.26% -
  Horiz. % 637.07% 569.04% 554.39% 202.55% 343.44% 307.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 5.2900 4.8600 6.0700 6.9500 4.0600 7.0500 8.6500 -
P/RPS 1.41 1.46 1.80 1.34 0.87 1.66 1.66 -2.68%
  YoY % -3.42% -18.89% 34.33% 54.02% -47.59% 0.00% -
  Horiz. % 84.94% 87.95% 108.43% 80.72% 52.41% 100.00% 100.00%
P/EPS 16.14 26.57 15.24 12.12 10.92 22.79 21.03 -4.31%
  YoY % -39.25% 74.34% 25.74% 10.99% -52.08% 8.37% -
  Horiz. % 76.75% 126.34% 72.47% 57.63% 51.93% 108.37% 100.00%
EY 6.20 3.76 6.56 8.25 9.16 4.39 4.75 4.54%
  YoY % 64.89% -42.68% -20.48% -9.93% 108.66% -7.58% -
  Horiz. % 130.53% 79.16% 138.11% 173.68% 192.84% 92.42% 100.00%
DY 3.02 2.26 2.64 1.58 2.71 1.31 0.96 21.03%
  YoY % 33.63% -14.39% 67.09% -41.70% 106.87% 36.46% -
  Horiz. % 314.58% 235.42% 275.00% 164.58% 282.29% 136.46% 100.00%
P/NAPS 2.56 2.63 3.35 5.04 1.74 3.31 8.20 -17.62%
  YoY % -2.66% -21.49% -33.53% 189.66% -47.43% -59.63% -
  Horiz. % 31.22% 32.07% 40.85% 61.46% 21.22% 40.37% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 11/10/12 11/10/11 06/10/10 08/10/09 22/10/08 19/10/07 17/10/06 -
Price 5.1500 4.0700 5.6900 8.1500 3.7800 6.5000 9.9000 -
P/RPS 1.38 1.23 1.68 1.57 0.81 1.53 1.90 -5.19%
  YoY % 12.20% -26.79% 7.01% 93.83% -47.06% -19.47% -
  Horiz. % 72.63% 64.74% 88.42% 82.63% 42.63% 80.53% 100.00%
P/EPS 15.71 22.25 14.29 14.22 10.17 21.02 24.07 -6.86%
  YoY % -29.39% 55.70% 0.49% 39.82% -51.62% -12.67% -
  Horiz. % 65.27% 92.44% 59.37% 59.08% 42.25% 87.33% 100.00%
EY 6.36 4.49 7.00 7.03 9.84 4.76 4.15 7.37%
  YoY % 41.65% -35.86% -0.43% -28.56% 106.72% 14.70% -
  Horiz. % 153.25% 108.19% 168.67% 169.40% 237.11% 114.70% 100.00%
DY 3.11 2.70 2.81 1.35 2.91 1.42 0.84 24.35%
  YoY % 15.19% -3.91% 108.15% -53.61% 104.93% 69.05% -
  Horiz. % 370.24% 321.43% 334.52% 160.71% 346.43% 169.05% 100.00%
P/NAPS 2.49 2.20 3.14 5.91 1.62 3.05 9.38 -19.82%
  YoY % 13.18% -29.94% -46.87% 264.81% -46.89% -67.48% -
  Horiz. % 26.55% 23.45% 33.48% 63.01% 17.27% 32.52% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.4150.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.220.00 
 3A 0.850.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
8. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
Partners & Brokers