[TOPGLOV] QoQ Annualized Quarter Result on 30-Nov-2002 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
06-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 12.49%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 265,089 246,766 225,118 220,528 181,055 171,982 170,428 34.13%
PBT 29,264 26,470 24,420 23,720 20,146 19,682 19,372 31.55%
Tax -4,006 -3,326 -3,022 -3,432 -2,110 -1,290 -1,312 110.03%
NP 25,258 23,144 21,398 20,288 18,036 18,392 18,060 24.98%
-
NP to SH 25,258 23,144 21,398 20,288 18,036 18,392 18,060 24.98%
-
Tax Rate 13.69% 12.57% 12.38% 14.47% 10.47% 6.55% 6.77% -
Total Cost 239,831 223,622 203,720 200,240 163,019 153,590 152,368 35.20%
-
Net Worth 129,072 120,058 117,130 114,471 109,281 106,880 102,160 16.81%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 10,938 23,107 - - - - - -
Div Payout % 43.31% 99.84% - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 129,072 120,058 117,130 114,471 109,281 106,880 102,160 16.81%
NOSH 91,152 91,022 65,000 65,025 64,994 65,004 50,000 49.06%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 9.53% 9.38% 9.51% 9.20% 9.96% 10.69% 10.60% -
ROE 19.57% 19.28% 18.27% 17.72% 16.50% 17.21% 17.68% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 290.82 271.10 346.34 339.14 278.57 264.57 340.86 -10.01%
EPS 27.71 25.43 32.92 31.20 27.75 28.29 36.12 -16.15%
DPS 12.00 25.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.416 1.319 1.802 1.7604 1.6814 1.6442 2.0432 -21.63%
Adjusted Per Share Value based on latest NOSH - 65,025
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 3.23 3.01 2.74 2.69 2.21 2.09 2.08 33.99%
EPS 0.31 0.28 0.26 0.25 0.22 0.22 0.22 25.60%
DPS 0.13 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0146 0.0143 0.0139 0.0133 0.013 0.0124 16.98%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.98 0.97 1.09 1.15 1.11 1.10 1.37 -
P/RPS 0.68 0.36 0.31 0.34 0.40 0.42 0.40 42.30%
P/EPS 7.15 3.81 3.31 3.69 4.00 3.89 3.79 52.50%
EY 13.99 26.21 30.20 27.13 25.00 25.72 26.36 -34.37%
DY 6.06 26.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.74 0.60 0.65 0.66 0.67 0.67 63.22%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 17/10/03 08/07/03 07/04/03 06/01/03 21/10/02 27/08/02 15/04/02 -
Price 2.07 1.61 0.82 1.14 1.06 1.11 1.14 -
P/RPS 0.71 0.59 0.24 0.34 0.38 0.42 0.33 66.42%
P/EPS 7.47 6.33 2.49 3.65 3.82 3.92 3.16 77.17%
EY 13.39 15.79 40.15 27.37 26.18 25.49 31.68 -43.59%
DY 5.80 15.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.22 0.46 0.65 0.63 0.68 0.56 89.09%

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