[TOPGLOV] QoQ Annualized Quarter Result on 31-May-2009 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 6.74%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 1,964,390 1,889,200 1,529,077 1,472,750 1,465,196 1,544,304 1,377,931 26.75%
PBT 361,056 346,572 221,992 190,054 176,406 173,192 134,627 93.38%
Tax -83,444 -80,380 -53,922 -39,272 -34,990 -35,132 -26,524 115.15%
NP 277,612 266,192 168,070 150,782 141,416 138,060 108,103 87.85%
-
NP to SH 271,468 260,832 169,133 149,764 140,312 136,636 110,065 82.85%
-
Tax Rate 23.11% 23.19% 24.29% 20.66% 19.83% 20.29% 19.70% -
Total Cost 1,686,778 1,623,008 1,361,007 1,321,968 1,323,780 1,406,244 1,269,828 20.90%
-
Net Worth 902,303 887,470 407,102 798,099 727,172 710,860 690,342 19.60%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - 32,450 27,486 - - 32,563 -
Div Payout % - - 19.19% 18.35% - - 29.59% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 902,303 887,470 407,102 798,099 727,172 710,860 690,342 19.60%
NOSH 298,776 297,210 295,001 294,501 294,402 294,474 296,030 0.61%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 14.13% 14.09% 10.99% 10.24% 9.65% 8.94% 7.85% -
ROE 30.09% 29.39% 41.55% 18.77% 19.30% 19.22% 15.94% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 657.48 635.64 518.33 500.08 497.69 524.43 465.47 25.97%
EPS 90.86 87.76 28.01 50.85 47.66 46.40 37.18 81.72%
DPS 0.00 0.00 11.00 9.33 0.00 0.00 11.00 -
NAPS 3.02 2.986 1.38 2.71 2.47 2.414 2.332 18.86%
Adjusted Per Share Value based on latest NOSH - 294,668
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 23.93 23.02 18.63 17.94 17.85 18.81 16.79 26.72%
EPS 3.31 3.18 2.06 1.82 1.71 1.66 1.34 83.03%
DPS 0.00 0.00 0.40 0.33 0.00 0.00 0.40 -
NAPS 0.1099 0.1081 0.0496 0.0972 0.0886 0.0866 0.0841 19.58%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 11.32 9.15 6.95 5.85 4.48 3.68 4.06 -
P/RPS 1.72 1.44 1.34 1.17 0.90 0.70 0.87 57.71%
P/EPS 12.46 10.43 12.12 11.50 9.40 7.93 10.92 9.21%
EY 8.03 9.59 8.25 8.69 10.64 12.61 9.16 -8.42%
DY 0.00 0.00 1.58 1.60 0.00 0.00 2.71 -
P/NAPS 3.75 3.06 5.04 2.16 1.81 1.52 1.74 67.08%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 -
Price 12.56 9.50 8.15 6.50 4.98 4.02 3.78 -
P/RPS 1.91 1.49 1.57 1.30 1.00 0.77 0.81 77.43%
P/EPS 13.82 10.82 14.22 12.78 10.45 8.66 10.17 22.75%
EY 7.23 9.24 7.03 7.82 9.57 11.54 9.84 -18.62%
DY 0.00 0.00 1.35 1.44 0.00 0.00 2.91 -
P/NAPS 4.16 3.18 5.91 2.40 2.02 1.67 1.62 87.84%

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