Highlights

[TOPGLOV] YoY Quarter 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 QoQ -     34.73%    YoY -     126.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 607,325 541,836 541,386 424,514 364,534 307,563 307,587 11.99%
  YoY % 12.09% 0.08% 27.53% 16.45% 18.52% -0.01% -
  Horiz. % 197.45% 176.16% 176.01% 138.01% 118.51% 99.99% 100.00%
PBT 66,626 35,058 41,109 79,451 38,286 31,253 22,906 19.46%
  YoY % 90.05% -14.72% -48.26% 107.52% 22.50% 36.44% -
  Horiz. % 290.87% 153.05% 179.47% 346.86% 167.14% 136.44% 100.00%
Tax -838 -8,240 5,116 -24,468 -13,378 -18,703 -3,785 -22.20%
  YoY % 89.83% -261.06% 120.91% -82.90% 28.47% -394.13% -
  Horiz. % 22.14% 217.70% -135.17% 646.45% 353.45% 494.13% 100.00%
NP 65,788 26,818 46,225 54,983 24,908 12,550 19,121 22.85%
  YoY % 145.31% -41.98% -15.93% 120.74% 98.47% -34.37% -
  Horiz. % 344.06% 140.25% 241.75% 287.55% 130.27% 65.63% 100.00%
NP to SH 64,029 26,034 45,013 56,810 25,109 13,445 18,794 22.64%
  YoY % 145.94% -42.16% -20.77% 126.25% 86.75% -28.46% -
  Horiz. % 340.69% 138.52% 239.51% 302.28% 133.60% 71.54% 100.00%
Tax Rate 1.26 % 23.50 % -12.44 % 30.80 % 34.94 % 59.84 % 16.52 % -34.85%
  YoY % -94.64% 288.91% -140.39% -11.85% -41.61% 262.23% -
  Horiz. % 7.63% 142.25% -75.30% 186.44% 211.50% 362.23% 100.00%
Total Cost 541,537 515,018 495,161 369,531 339,626 295,013 288,466 11.06%
  YoY % 5.15% 4.01% 34.00% 8.81% 15.12% 2.27% -
  Horiz. % 187.73% 178.54% 171.65% 128.10% 117.74% 102.27% 100.00%
Net Worth 1,280,154 1,143,580 1,117,315 592,606 671,999 621,761 191,935 37.16%
  YoY % 11.94% 2.35% 88.54% -11.81% 8.08% 223.94% -
  Horiz. % 666.97% 595.81% 582.13% 308.75% 350.12% 323.94% 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 55,658 37,089 43,211 22,222 17,660 16,227 9,270 34.78%
  YoY % 50.07% -14.17% 94.45% 25.83% 8.83% 75.05% -
  Horiz. % 600.39% 400.08% 466.11% 239.71% 190.51% 175.05% 100.00%
Div Payout % 86.93 % 142.46 % 96.00 % 39.12 % 70.34 % 120.70 % 49.33 % 9.89%
  YoY % -38.98% 48.40% 145.40% -44.38% -41.72% 144.68% -
  Horiz. % 176.22% 288.79% 194.61% 79.30% 142.59% 244.68% 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 1,280,154 1,143,580 1,117,315 592,606 671,999 621,761 191,935 37.16%
  YoY % 11.94% 2.35% 88.54% -11.81% 8.08% 223.94% -
  Horiz. % 666.97% 595.81% 582.13% 308.75% 350.12% 323.94% 100.00%
NOSH 618,432 618,151 617,301 296,303 294,349 310,880 191,935 21.51%
  YoY % 0.05% 0.14% 108.33% 0.66% -5.32% 61.97% -
  Horiz. % 322.21% 322.06% 321.62% 154.38% 153.36% 161.97% 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 10.83 % 4.95 % 8.54 % 12.95 % 6.83 % 4.08 % 6.22 % 9.67%
  YoY % 118.79% -42.04% -34.05% 89.60% 67.40% -34.41% -
  Horiz. % 174.12% 79.58% 137.30% 208.20% 109.81% 65.59% 100.00%
ROE 5.00 % 2.28 % 4.03 % 9.59 % 3.74 % 2.16 % 9.79 % -10.59%
  YoY % 119.30% -43.42% -57.98% 156.42% 73.15% -77.94% -
  Horiz. % 51.07% 23.29% 41.16% 97.96% 38.20% 22.06% 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 98.20 87.65 87.70 143.27 123.84 98.93 160.26 -7.83%
  YoY % 12.04% -0.06% -38.79% 15.69% 25.18% -38.27% -
  Horiz. % 61.28% 54.69% 54.72% 89.40% 77.27% 61.73% 100.00%
EPS 10.35 4.21 7.30 9.39 8.53 4.48 7.14 6.38%
  YoY % 145.84% -42.33% -22.26% 10.08% 90.40% -37.25% -
  Horiz. % 144.96% 58.96% 102.24% 131.51% 119.47% 62.75% 100.00%
DPS 9.00 6.00 7.00 7.50 6.00 5.22 4.83 10.92%
  YoY % 50.00% -14.29% -6.67% 25.00% 14.94% 8.07% -
  Horiz. % 186.34% 124.22% 144.93% 155.28% 124.22% 108.07% 100.00%
NAPS 2.0700 1.8500 1.8100 2.0000 2.2830 2.0000 1.0000 12.88%
  YoY % 11.89% 2.21% -9.50% -12.40% 14.15% 100.00% -
  Horiz. % 207.00% 185.00% 181.00% 200.00% 228.30% 200.00% 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 23.72 21.16 21.14 16.58 14.24 12.01 12.01 12.00%
  YoY % 12.10% 0.09% 27.50% 16.43% 18.57% 0.00% -
  Horiz. % 197.50% 176.19% 176.02% 138.05% 118.57% 100.00% 100.00%
EPS 2.50 1.02 1.76 2.22 0.98 0.53 0.73 22.75%
  YoY % 145.10% -42.05% -20.72% 126.53% 84.91% -27.40% -
  Horiz. % 342.47% 139.73% 241.10% 304.11% 134.25% 72.60% 100.00%
DPS 2.17 1.45 1.69 0.87 0.69 0.63 0.36 34.87%
  YoY % 49.66% -14.20% 94.25% 26.09% 9.52% 75.00% -
  Horiz. % 602.78% 402.78% 469.44% 241.67% 191.67% 175.00% 100.00%
NAPS 0.4999 0.4466 0.4364 0.2314 0.2624 0.2428 0.0750 37.14%
  YoY % 11.93% 2.34% 88.59% -11.81% 8.07% 223.73% -
  Horiz. % 666.53% 595.47% 581.87% 308.53% 349.87% 323.73% 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 5.39 5.54 6.92 4.85 3.28 7.13 5.40 -0.03%
  YoY % -2.71% -19.94% 42.68% 47.87% -54.00% 32.04% -
  Horiz. % 99.81% 102.59% 128.15% 89.81% 60.74% 132.04% 100.00%
P/EPS 51.09 115.40 83.24 36.25 47.59 163.01 88.34 -8.72%
  YoY % -55.73% 38.64% 129.63% -23.83% -70.81% 84.53% -
  Horiz. % 57.83% 130.63% 94.23% 41.03% 53.87% 184.53% 100.00%
EY 1.96 0.87 1.20 2.76 2.10 0.61 1.13 9.60%
  YoY % 125.29% -27.50% -56.52% 31.43% 244.26% -46.02% -
  Horiz. % 173.45% 76.99% 106.19% 244.25% 185.84% 53.98% 100.00%
DY 1.70 1.23 1.15 1.08 1.48 0.74 0.56 20.31%
  YoY % 38.21% 6.96% 6.48% -27.03% 100.00% 32.14% -
  Horiz. % 303.57% 219.64% 205.36% 192.86% 264.29% 132.14% 100.00%
P/NAPS 2.56 2.63 3.35 3.48 1.78 3.53 8.65 -18.35%
  YoY % -2.66% -21.49% -3.74% 95.51% -49.58% -59.19% -
  Horiz. % 29.60% 30.40% 38.73% 40.23% 20.58% 40.81% 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 5.24 4.64 6.49 5.69 3.05 6.57 6.18 -2.71%
  YoY % 12.93% -28.51% 14.06% 86.56% -53.58% 6.31% -
  Horiz. % 84.79% 75.08% 105.02% 92.07% 49.35% 106.31% 100.00%
P/EPS 49.74 96.64 78.03 42.51 44.31 150.30 101.10 -11.14%
  YoY % -48.53% 23.85% 83.56% -4.06% -70.52% 48.66% -
  Horiz. % 49.20% 95.59% 77.18% 42.05% 43.83% 148.66% 100.00%
EY 2.01 1.03 1.28 2.35 2.26 0.67 0.99 12.52%
  YoY % 95.15% -19.53% -45.53% 3.98% 237.31% -32.32% -
  Horiz. % 203.03% 104.04% 129.29% 237.37% 228.28% 67.68% 100.00%
DY 1.75 1.47 1.23 0.92 1.59 0.80 0.49 23.61%
  YoY % 19.05% 19.51% 33.70% -42.14% 98.75% 63.27% -
  Horiz. % 357.14% 300.00% 251.02% 187.76% 324.49% 163.27% 100.00%
P/NAPS 2.49 2.20 3.14 4.08 1.66 3.25 9.90 -20.53%
  YoY % 13.18% -29.94% -23.04% 145.78% -48.92% -67.17% -
  Horiz. % 25.15% 22.22% 31.72% 41.21% 16.77% 32.83% 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.
 


 

197  182  516  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.005 
 EFORCE 0.71+0.055 
 KNM 0.37+0.005 
 GPACKET 0.525+0.02 
 HSI-C5P 0.275+0.005 
 ISTONE 0.2050.00 
 VSOLAR 0.230.00 
 ARMADA 0.230.00 
 HSI-C5J 0.100.00 
 EKOVEST 0.8450.00 
Partners & Brokers