[TOPGLOV] QoQ Annualized Quarter Result on 31-May-2013 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
13-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -8.43%
YoY- 6.76%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 2,244,514 2,295,944 2,313,234 2,353,433 2,321,986 2,338,300 2,314,454 -2.03%
PBT 223,898 247,360 242,204 233,526 263,544 281,532 240,702 -4.72%
Tax -35,566 -39,576 -39,375 -31,170 -43,100 -45,948 -33,417 4.25%
NP 188,332 207,784 202,829 202,356 220,444 235,584 207,285 -6.20%
-
NP to SH 183,662 201,108 196,500 197,437 215,614 229,968 202,726 -6.38%
-
Tax Rate 15.88% 16.00% 16.26% 13.35% 16.35% 16.32% 13.88% -
Total Cost 2,056,182 2,088,160 2,110,405 2,151,077 2,101,542 2,102,716 2,107,169 -1.62%
-
Net Worth 1,352,645 1,432,057 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 3.73%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - 99,133 57,802 - - 98,970 -
Div Payout % - - 50.45% 29.28% - - 48.82% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 1,352,645 1,432,057 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 3.73%
NOSH 620,479 619,938 619,585 619,314 619,224 618,858 618,568 0.20%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.39% 9.05% 8.77% 8.60% 9.49% 10.08% 8.96% -
ROE 13.58% 14.04% 14.48% 14.69% 16.05% 17.12% 15.83% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 361.74 370.35 373.35 380.01 374.98 377.84 374.16 -2.23%
EPS 29.60 32.44 31.72 31.88 34.82 37.16 32.77 -6.57%
DPS 0.00 0.00 16.00 9.33 0.00 0.00 16.00 -
NAPS 2.18 2.31 2.19 2.17 2.17 2.17 2.07 3.52%
Adjusted Per Share Value based on latest NOSH - 619,553
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 28.70 29.36 29.58 30.10 29.69 29.90 29.60 -2.04%
EPS 2.35 2.57 2.51 2.52 2.76 2.94 2.59 -6.29%
DPS 0.00 0.00 1.27 0.74 0.00 0.00 1.27 -
NAPS 0.173 0.1831 0.1735 0.1719 0.1718 0.1717 0.1637 3.76%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 5.77 5.72 6.14 6.38 5.49 5.64 5.29 -
P/RPS 1.60 1.54 1.64 1.68 1.46 1.49 1.41 8.81%
P/EPS 19.49 17.63 19.36 20.01 15.77 15.18 16.14 13.43%
EY 5.13 5.67 5.17 5.00 6.34 6.59 6.20 -11.89%
DY 0.00 0.00 2.61 1.46 0.00 0.00 3.02 -
P/NAPS 2.65 2.48 2.80 2.94 2.53 2.60 2.56 2.33%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 -
Price 5.28 5.80 6.15 6.35 5.41 5.70 5.15 -
P/RPS 1.46 1.57 1.65 1.67 1.44 1.51 1.38 3.83%
P/EPS 17.84 17.88 19.39 19.92 15.54 15.34 15.71 8.87%
EY 5.61 5.59 5.16 5.02 6.44 6.52 6.36 -8.04%
DY 0.00 0.00 2.60 1.47 0.00 0.00 3.11 -
P/NAPS 2.42 2.51 2.81 2.93 2.49 2.63 2.49 -1.88%

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