[TOPGLOV] QoQ Annualized Quarter Result on 28-Feb-2010 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 4.08%
YoY- 93.47%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 1,966,036 2,079,432 2,050,728 1,964,390 1,889,200 1,529,077 1,472,750 21.21%
PBT 177,620 304,961 351,802 361,056 346,572 221,992 190,054 -4.40%
Tax -32,288 -54,550 -79,554 -83,444 -80,380 -53,922 -39,272 -12.22%
NP 145,332 250,411 272,248 277,612 266,192 168,070 150,782 -2.42%
-
NP to SH 144,200 245,231 266,957 271,468 260,832 169,133 149,764 -2.49%
-
Tax Rate 18.18% 17.89% 22.61% 23.11% 23.19% 24.29% 20.66% -
Total Cost 1,820,704 1,829,021 1,778,480 1,686,778 1,623,008 1,361,007 1,321,968 23.76%
-
Net Worth 1,174,871 1,114,353 1,014,333 902,303 887,470 407,102 798,099 29.37%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - 98,506 56,184 - - 32,450 27,486 -
Div Payout % - 40.17% 21.05% - - 19.19% 18.35% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 1,174,871 1,114,353 1,014,333 902,303 887,470 407,102 798,099 29.37%
NOSH 618,353 615,665 300,989 298,776 297,210 295,001 294,501 63.89%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 7.39% 12.04% 13.28% 14.13% 14.09% 10.99% 10.24% -
ROE 12.27% 22.01% 26.32% 30.09% 29.39% 41.55% 18.77% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 317.95 337.75 681.33 657.48 635.64 518.33 500.08 -26.03%
EPS 23.32 39.83 88.69 90.86 87.76 28.01 50.85 -40.50%
DPS 0.00 16.00 18.67 0.00 0.00 11.00 9.33 -
NAPS 1.90 1.81 3.37 3.02 2.986 1.38 2.71 -21.06%
Adjusted Per Share Value based on latest NOSH - 299,600
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 23.95 25.33 24.98 23.93 23.01 18.62 17.94 21.22%
EPS 1.76 2.99 3.25 3.31 3.18 2.06 1.82 -2.20%
DPS 0.00 1.20 0.68 0.00 0.00 0.40 0.33 -
NAPS 0.1431 0.1357 0.1236 0.1099 0.1081 0.0496 0.0972 29.38%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 5.70 6.07 12.28 11.32 9.15 6.95 5.85 -
P/RPS 1.79 1.80 1.80 1.72 1.44 1.34 1.17 32.73%
P/EPS 24.44 15.24 13.85 12.46 10.43 12.12 11.50 65.22%
EY 4.09 6.56 7.22 8.03 9.59 8.25 8.69 -39.46%
DY 0.00 2.64 1.52 0.00 0.00 1.58 1.60 -
P/NAPS 3.00 3.35 3.64 3.75 3.06 5.04 2.16 24.45%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 -
Price 5.45 5.69 12.84 12.56 9.50 8.15 6.50 -
P/RPS 1.71 1.68 1.88 1.91 1.49 1.57 1.30 20.03%
P/EPS 23.37 14.29 14.48 13.82 10.82 14.22 12.78 49.48%
EY 4.28 7.00 6.91 7.23 9.24 7.03 7.82 -33.06%
DY 0.00 2.81 1.45 0.00 0.00 1.35 1.44 -
P/NAPS 2.87 3.14 3.81 4.16 3.18 5.91 2.40 12.65%

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