[TOPGLOV] QoQ Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 24.14%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 1,529,077 1,472,750 1,465,196 1,544,304 1,377,931 1,351,196 1,314,516 10.57%
PBT 221,992 190,054 176,406 173,192 134,627 128,454 132,666 40.81%
Tax -53,922 -39,272 -34,990 -35,132 -26,524 -17,528 -16,354 121.04%
NP 168,070 150,782 141,416 138,060 108,103 110,926 116,312 27.72%
-
NP to SH 169,133 149,764 140,312 136,636 110,065 113,274 117,726 27.23%
-
Tax Rate 24.29% 20.66% 19.83% 20.29% 19.70% 13.65% 12.33% -
Total Cost 1,361,007 1,321,968 1,323,780 1,406,244 1,269,828 1,240,269 1,198,204 8.83%
-
Net Worth 407,102 798,099 727,172 710,860 690,342 629,233 641,841 -26.11%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 32,450 27,486 - - 32,563 20,041 - -
Div Payout % 19.19% 18.35% - - 29.59% 17.69% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 407,102 798,099 727,172 710,860 690,342 629,233 641,841 -26.11%
NOSH 295,001 294,501 294,402 294,474 296,030 300,622 300,628 -1.24%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 10.99% 10.24% 9.65% 8.94% 7.85% 8.21% 8.85% -
ROE 41.55% 18.77% 19.30% 19.22% 15.94% 18.00% 18.34% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 518.33 500.08 497.69 524.43 465.47 449.47 437.26 11.97%
EPS 28.01 50.85 47.66 46.40 37.18 37.68 39.16 -19.97%
DPS 11.00 9.33 0.00 0.00 11.00 6.67 0.00 -
NAPS 1.38 2.71 2.47 2.414 2.332 2.0931 2.135 -25.18%
Adjusted Per Share Value based on latest NOSH - 294,474
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 18.62 17.94 17.85 18.81 16.78 16.46 16.01 10.56%
EPS 2.06 1.82 1.71 1.66 1.34 1.38 1.43 27.46%
DPS 0.40 0.33 0.00 0.00 0.40 0.24 0.00 -
NAPS 0.0496 0.0972 0.0886 0.0866 0.0841 0.0766 0.0782 -26.11%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 6.95 5.85 4.48 3.68 4.06 4.52 5.05 -
P/RPS 1.34 1.17 0.90 0.70 0.87 1.01 1.15 10.70%
P/EPS 12.12 11.50 9.40 7.93 10.92 12.00 12.90 -4.06%
EY 8.25 8.69 10.64 12.61 9.16 8.34 7.75 4.24%
DY 1.58 1.60 0.00 0.00 2.71 1.47 0.00 -
P/NAPS 5.04 2.16 1.81 1.52 1.74 2.16 2.37 65.14%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 03/04/08 -
Price 8.15 6.50 4.98 4.02 3.78 4.20 3.98 -
P/RPS 1.57 1.30 1.00 0.77 0.81 0.93 0.91 43.70%
P/EPS 14.22 12.78 10.45 8.66 10.17 11.15 10.16 25.04%
EY 7.03 7.82 9.57 11.54 9.84 8.97 9.84 -20.03%
DY 1.35 1.44 0.00 0.00 2.91 1.59 0.00 -
P/NAPS 5.91 2.40 2.02 1.67 1.62 2.01 1.86 115.67%

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