[TOPGLOV] QoQ Cumulative Quarter Result on 28-Feb-2006 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 108.94%
YoY- 42.95%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 308,284 992,611 685,024 437,194 208,687 641,827 447,045 -21.92%
PBT 28,855 91,773 68,867 44,267 20,950 65,745 48,122 -28.86%
Tax -3,753 -12,712 -8,927 -5,622 -2,404 -12,501 -6,486 -30.53%
NP 25,102 79,061 59,940 38,645 18,546 53,244 41,636 -28.61%
-
NP to SH 24,845 78,392 59,598 38,360 18,359 53,208 41,636 -29.09%
-
Tax Rate 13.01% 13.85% 12.96% 12.70% 11.47% 19.01% 13.48% -
Total Cost 283,182 913,550 625,084 398,549 190,141 588,583 405,409 -21.25%
-
Net Worth 317,346 201,114 190,105 189,619 230,858 202,294 190,325 40.56%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - 15,879 6,653 - - 14,984 5,608 -
Div Payout % - 20.26% 11.16% - - 28.16% 13.47% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 317,346 201,114 190,105 189,619 230,858 202,294 190,325 40.56%
NOSH 192,447 190,629 190,105 189,619 189,073 187,309 186,960 1.94%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 8.14% 7.96% 8.75% 8.84% 8.89% 8.30% 9.31% -
ROE 7.83% 38.98% 31.35% 20.23% 7.95% 26.30% 21.88% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 160.19 520.70 360.34 230.56 110.37 342.66 239.11 -23.41%
EPS 12.91 29.70 22.39 14.45 9.71 28.40 22.27 -30.45%
DPS 0.00 8.33 3.50 0.00 0.00 8.00 3.00 -
NAPS 1.649 1.055 1.00 1.00 1.221 1.08 1.018 37.88%
Adjusted Per Share Value based on latest NOSH - 190,123
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 3.75 12.09 8.34 5.32 2.54 7.82 5.44 -21.94%
EPS 0.30 0.95 0.73 0.47 0.22 0.65 0.51 -29.77%
DPS 0.00 0.19 0.08 0.00 0.00 0.18 0.07 -
NAPS 0.0386 0.0245 0.0232 0.0231 0.0281 0.0246 0.0232 40.36%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 12.90 8.65 9.20 7.65 5.55 5.00 4.48 -
P/RPS 8.05 1.66 2.55 3.32 5.03 1.46 1.87 164.39%
P/EPS 99.92 21.03 29.35 37.82 57.16 17.60 20.12 190.79%
EY 1.00 4.75 3.41 2.64 1.75 5.68 4.97 -65.62%
DY 0.00 0.96 0.38 0.00 0.00 1.60 0.67 -
P/NAPS 7.82 8.20 9.20 7.65 4.55 4.63 4.40 46.67%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 04/01/07 17/10/06 04/07/06 04/04/06 04/01/06 18/10/05 04/07/05 -
Price 13.80 9.90 9.10 7.70 6.80 5.00 4.60 -
P/RPS 8.61 1.90 2.53 3.34 6.16 1.46 1.92 171.68%
P/EPS 106.89 24.07 29.03 38.06 70.03 17.60 20.66 198.83%
EY 0.94 4.15 3.45 2.63 1.43 5.68 4.84 -66.42%
DY 0.00 0.84 0.38 0.00 0.00 1.60 0.65 -
P/NAPS 8.37 9.38 9.10 7.70 5.57 4.63 4.52 50.74%

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