[TOPGLOV] QoQ Annualized Quarter Result on 31-May-2005 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 3.44%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 874,388 834,748 641,827 596,060 575,744 556,508 418,133 63.74%
PBT 88,534 83,800 65,745 64,162 62,008 59,828 45,190 56.76%
Tax -11,244 -9,616 -12,501 -8,648 -8,338 -8,180 -5,656 58.30%
NP 77,290 74,184 53,244 55,514 53,670 51,648 39,534 56.54%
-
NP to SH 76,720 73,436 53,208 55,514 53,670 51,648 39,534 55.77%
-
Tax Rate 12.70% 11.47% 19.01% 13.48% 13.45% 13.67% 12.52% -
Total Cost 797,098 760,564 588,583 540,545 522,074 504,860 378,599 64.49%
-
Net Worth 189,619 230,858 202,294 190,325 179,211 169,185 77,848 81.32%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - 14,984 7,478 - - 6,495 -
Div Payout % - - 28.16% 13.47% - - 16.43% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 189,619 230,858 202,294 190,325 179,211 169,185 77,848 81.32%
NOSH 189,619 189,073 187,309 186,960 186,873 92,958 92,787 61.24%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 8.84% 8.89% 8.30% 9.31% 9.32% 9.28% 9.45% -
ROE 40.46% 31.81% 26.30% 29.17% 29.95% 30.53% 50.78% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 461.13 441.49 342.66 318.82 308.09 598.66 450.63 1.55%
EPS 28.90 38.84 28.40 29.69 28.72 55.56 21.30 22.62%
DPS 0.00 0.00 8.00 4.00 0.00 0.00 7.00 -
NAPS 1.00 1.221 1.08 1.018 0.959 1.82 0.839 12.45%
Adjusted Per Share Value based on latest NOSH - 187,829
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 10.65 10.17 7.82 7.26 7.01 6.78 5.09 63.81%
EPS 0.93 0.89 0.65 0.68 0.65 0.63 0.48 55.60%
DPS 0.00 0.00 0.18 0.09 0.00 0.00 0.08 -
NAPS 0.0231 0.0281 0.0246 0.0232 0.0218 0.0206 0.0095 81.11%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 7.65 5.55 5.00 4.48 4.68 4.03 3.62 -
P/RPS 1.66 1.26 1.46 1.41 1.52 0.67 0.80 62.90%
P/EPS 18.91 14.29 17.60 15.09 16.30 7.25 8.50 70.66%
EY 5.29 7.00 5.68 6.63 6.14 13.79 11.77 -41.41%
DY 0.00 0.00 1.60 0.89 0.00 0.00 1.93 -
P/NAPS 7.65 4.55 4.63 4.40 4.88 2.21 4.31 46.75%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 04/04/06 04/01/06 18/10/05 04/07/05 05/04/05 05/01/05 12/10/04 -
Price 7.70 6.80 5.00 4.60 4.60 4.38 3.70 -
P/RPS 1.67 1.54 1.46 1.44 1.49 0.73 0.82 60.87%
P/EPS 19.03 17.51 17.60 15.49 16.02 7.88 8.68 69.00%
EY 5.25 5.71 5.68 6.46 6.24 12.68 11.52 -40.86%
DY 0.00 0.00 1.60 0.87 0.00 0.00 1.89 -
P/NAPS 7.70 5.57 4.63 4.52 4.80 2.41 4.41 45.14%

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