[TOPGLOV] QoQ Annualized Quarter Result on 31-May-2010 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -1.66%
YoY- 78.25%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 1,953,434 1,966,036 2,079,432 2,050,728 1,964,390 1,889,200 1,529,077 17.78%
PBT 151,760 177,620 304,961 351,802 361,056 346,572 221,992 -22.45%
Tax -27,214 -32,288 -54,550 -79,554 -83,444 -80,380 -53,922 -36.68%
NP 124,546 145,332 250,411 272,248 277,612 266,192 168,070 -18.15%
-
NP to SH 122,920 144,200 245,231 266,957 271,468 260,832 169,133 -19.21%
-
Tax Rate 17.93% 18.18% 17.89% 22.61% 23.11% 23.19% 24.29% -
Total Cost 1,828,888 1,820,704 1,829,021 1,778,480 1,686,778 1,623,008 1,361,007 21.83%
-
Net Worth 1,125,324 1,174,871 1,114,353 1,014,333 902,303 887,470 407,102 97.32%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - 98,506 56,184 - - 32,450 -
Div Payout % - - 40.17% 21.05% - - 19.19% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 1,125,324 1,174,871 1,114,353 1,014,333 902,303 887,470 407,102 97.32%
NOSH 618,309 618,353 615,665 300,989 298,776 297,210 295,001 63.99%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.38% 7.39% 12.04% 13.28% 14.13% 14.09% 10.99% -
ROE 10.92% 12.27% 22.01% 26.32% 30.09% 29.39% 41.55% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 315.93 317.95 337.75 681.33 657.48 635.64 518.33 -28.17%
EPS 19.88 23.32 39.83 88.69 90.86 87.76 28.01 -20.48%
DPS 0.00 0.00 16.00 18.67 0.00 0.00 11.00 -
NAPS 1.82 1.90 1.81 3.37 3.02 2.986 1.38 20.32%
Adjusted Per Share Value based on latest NOSH - 302,599
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 23.79 23.94 25.32 24.97 23.92 23.01 18.62 17.79%
EPS 1.50 1.76 2.99 3.25 3.31 3.18 2.06 -19.10%
DPS 0.00 0.00 1.20 0.68 0.00 0.00 0.40 -
NAPS 0.137 0.1431 0.1357 0.1235 0.1099 0.1081 0.0496 97.22%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 4.89 5.70 6.07 12.28 11.32 9.15 6.95 -
P/RPS 1.55 1.79 1.80 1.80 1.72 1.44 1.34 10.22%
P/EPS 24.60 24.44 15.24 13.85 12.46 10.43 12.12 60.51%
EY 4.07 4.09 6.56 7.22 8.03 9.59 8.25 -37.64%
DY 0.00 0.00 2.64 1.52 0.00 0.00 1.58 -
P/NAPS 2.69 3.00 3.35 3.64 3.75 3.06 5.04 -34.27%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 16/03/11 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 -
Price 5.28 5.45 5.69 12.84 12.56 9.50 8.15 -
P/RPS 1.67 1.71 1.68 1.88 1.91 1.49 1.57 4.21%
P/EPS 26.56 23.37 14.29 14.48 13.82 10.82 14.22 51.83%
EY 3.77 4.28 7.00 6.91 7.23 9.24 7.03 -34.06%
DY 0.00 0.00 2.81 1.45 0.00 0.00 1.35 -
P/NAPS 2.90 2.87 3.14 3.81 4.16 3.18 5.91 -37.86%

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