[TOPGLOV] QoQ Annualized Quarter Result on 31-May-2012 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
14-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 8.93%
YoY- 59.32%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 2,321,986 2,338,300 2,314,454 2,276,172 2,207,668 2,219,372 2,053,916 8.53%
PBT 263,544 281,532 240,702 232,101 220,786 166,364 145,470 48.66%
Tax -43,100 -45,948 -33,417 -43,438 -47,484 -36,544 -30,338 26.40%
NP 220,444 235,584 207,285 188,662 173,302 129,820 115,132 54.25%
-
NP to SH 215,614 229,968 202,726 184,929 169,774 125,728 113,091 53.81%
-
Tax Rate 16.35% 16.32% 13.88% 18.72% 21.51% 21.97% 20.86% -
Total Cost 2,101,542 2,102,716 2,107,169 2,087,509 2,034,366 2,089,552 1,938,784 5.52%
-
Net Worth 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 1,143,795 11.34%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - 98,970 57,738 - - 68,009 -
Div Payout % - - 48.82% 31.22% - - 60.14% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 1,143,795 11.34%
NOSH 619,224 618,858 618,568 618,630 618,709 618,740 618,267 0.10%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 9.49% 10.08% 8.96% 8.29% 7.85% 5.85% 5.61% -
ROE 16.05% 17.12% 15.83% 15.33% 14.22% 10.58% 9.89% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 374.98 377.84 374.16 367.94 356.82 358.69 332.20 8.41%
EPS 34.82 37.16 32.77 29.89 27.44 20.32 18.29 53.66%
DPS 0.00 0.00 16.00 9.33 0.00 0.00 11.00 -
NAPS 2.17 2.17 2.07 1.95 1.93 1.92 1.85 11.23%
Adjusted Per Share Value based on latest NOSH - 618,505
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 28.28 28.48 28.19 27.72 26.88 27.03 25.01 8.54%
EPS 2.63 2.80 2.47 2.25 2.07 1.53 1.38 53.77%
DPS 0.00 0.00 1.21 0.70 0.00 0.00 0.83 -
NAPS 0.1636 0.1635 0.1559 0.1469 0.1454 0.1447 0.1393 11.32%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 5.49 5.64 5.29 4.47 4.87 4.61 4.86 -
P/RPS 1.46 1.49 1.41 1.21 1.36 1.29 1.46 0.00%
P/EPS 15.77 15.18 16.14 14.95 17.75 22.69 26.57 -29.39%
EY 6.34 6.59 6.20 6.69 5.63 4.41 3.76 41.71%
DY 0.00 0.00 3.02 2.09 0.00 0.00 2.26 -
P/NAPS 2.53 2.60 2.56 2.29 2.52 2.40 2.63 -2.55%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 16/12/11 11/10/11 -
Price 5.41 5.70 5.15 4.66 4.92 4.44 4.07 -
P/RPS 1.44 1.51 1.38 1.27 1.38 1.24 1.23 11.09%
P/EPS 15.54 15.34 15.71 15.59 17.93 21.85 22.25 -21.29%
EY 6.44 6.52 6.36 6.41 5.58 4.58 4.49 27.21%
DY 0.00 0.00 3.11 2.00 0.00 0.00 2.70 -
P/NAPS 2.49 2.63 2.49 2.39 2.55 2.31 2.20 8.61%

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