[TOPGLOV] QoQ Cumulative Quarter Result on 28-Feb-2003 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
07-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 110.94%
YoY- 18.48%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 87,931 265,089 185,075 112,559 55,132 181,055 128,987 -22.52%
PBT 9,322 29,264 19,853 12,210 5,930 20,146 14,762 -26.37%
Tax -817 -4,006 -2,495 -1,511 -858 -2,110 -968 -10.68%
NP 8,505 25,258 17,358 10,699 5,072 18,036 13,794 -27.53%
-
NP to SH 8,505 25,258 17,358 10,699 5,072 18,036 13,794 -27.53%
-
Tax Rate 8.76% 13.69% 12.57% 12.38% 14.47% 10.47% 6.56% -
Total Cost 79,426 239,831 167,717 101,860 50,060 163,019 115,193 -21.93%
-
Net Worth 138,240 129,072 120,058 117,130 114,471 109,281 106,880 18.69%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - 10,938 17,330 - - - - -
Div Payout % - 43.31% 99.84% - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 138,240 129,072 120,058 117,130 114,471 109,281 106,880 18.69%
NOSH 91,550 91,152 91,022 65,000 65,025 64,994 65,004 25.61%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 9.67% 9.53% 9.38% 9.51% 9.20% 9.96% 10.69% -
ROE 6.15% 19.57% 14.46% 9.13% 4.43% 16.50% 12.91% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 96.05 290.82 203.33 173.17 84.79 278.57 198.43 -38.32%
EPS 9.29 27.71 19.07 16.46 7.80 27.75 21.22 -42.31%
DPS 0.00 12.00 19.04 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.416 1.319 1.802 1.7604 1.6814 1.6442 -5.51%
Adjusted Per Share Value based on latest NOSH - 64,976
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 1.07 3.23 2.25 1.37 0.67 2.20 1.57 -22.53%
EPS 0.10 0.31 0.21 0.13 0.06 0.22 0.17 -29.77%
DPS 0.00 0.13 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0157 0.0146 0.0143 0.0139 0.0133 0.013 18.62%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.26 1.98 0.97 1.09 1.15 1.11 1.10 -
P/RPS 2.35 0.68 0.48 0.63 1.36 0.40 0.55 163.07%
P/EPS 24.33 7.15 5.09 6.62 14.74 4.00 5.18 180.19%
EY 4.11 13.99 19.66 15.10 6.78 25.00 19.29 -64.29%
DY 0.00 6.06 19.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 0.74 0.60 0.65 0.66 0.67 71.05%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 05/01/04 17/10/03 08/07/03 07/04/03 06/01/03 21/10/02 27/08/02 -
Price 2.45 2.07 1.61 0.82 1.14 1.06 1.11 -
P/RPS 2.55 0.71 0.79 0.47 1.34 0.38 0.56 174.47%
P/EPS 26.37 7.47 8.44 4.98 14.62 3.82 5.23 193.75%
EY 3.79 13.39 11.84 20.07 6.84 26.18 19.12 -65.97%
DY 0.00 5.80 11.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.46 1.22 0.46 0.65 0.63 0.68 78.28%

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