[TOPGLOV] QoQ Cumulative Quarter Result on 28-Feb-2007 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 102.11%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 336,483 1,228,778 921,215 619,652 308,284 992,611 685,024 -37.71%
PBT 34,560 118,644 87,391 57,922 28,855 91,773 68,867 -36.82%
Tax -4,773 -29,992 -11,289 -7,446 -3,753 -12,712 -8,927 -34.09%
NP 29,787 88,652 76,102 50,476 25,102 79,061 59,940 -37.23%
-
NP to SH 29,383 89,560 76,115 50,213 24,845 78,392 59,598 -37.56%
-
Tax Rate 13.81% 25.28% 12.92% 12.86% 13.01% 13.85% 12.96% -
Total Cost 306,696 1,140,126 845,113 569,176 283,182 913,550 625,084 -37.76%
-
Net Worth 645,644 617,663 567,613 520,747 317,346 201,114 190,105 125.77%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - 26,698 11,301 - - 15,879 6,653 -
Div Payout % - 29.81% 14.85% - - 20.26% 11.16% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 645,644 617,663 567,613 520,747 317,346 201,114 190,105 125.77%
NOSH 300,439 289,575 282,535 273,789 192,447 190,629 190,105 35.63%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 8.85% 7.21% 8.26% 8.15% 8.14% 7.96% 8.75% -
ROE 4.55% 14.50% 13.41% 9.64% 7.83% 38.98% 31.35% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 112.00 424.34 326.05 226.32 160.19 520.70 360.34 -54.08%
EPS 9.78 31.20 26.94 18.34 12.91 29.70 22.39 -42.40%
DPS 0.00 9.22 4.00 0.00 0.00 8.33 3.50 -
NAPS 2.149 2.133 2.009 1.902 1.649 1.055 1.00 66.45%
Adjusted Per Share Value based on latest NOSH - 277,549
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 4.10 14.97 11.22 7.55 3.76 12.09 8.34 -37.68%
EPS 0.36 1.09 0.93 0.61 0.30 0.95 0.73 -37.55%
DPS 0.00 0.33 0.14 0.00 0.00 0.19 0.08 -
NAPS 0.0786 0.0752 0.0691 0.0634 0.0387 0.0245 0.0232 125.40%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 5.85 7.05 8.65 8.85 12.90 8.65 9.20 -
P/RPS 5.22 1.66 2.65 3.91 8.05 1.66 2.55 61.15%
P/EPS 59.82 22.79 32.11 48.26 99.92 21.03 29.35 60.68%
EY 1.67 4.39 3.11 2.07 1.00 4.75 3.41 -37.84%
DY 0.00 1.31 0.46 0.00 0.00 0.96 0.38 -
P/NAPS 2.72 3.31 4.31 4.65 7.82 8.20 9.20 -55.58%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 03/01/08 19/10/07 04/07/07 04/04/07 04/01/07 17/10/06 04/07/06 -
Price 6.50 6.50 8.35 8.95 13.80 9.90 9.10 -
P/RPS 5.80 1.53 2.56 3.95 8.61 1.90 2.53 73.77%
P/EPS 66.46 21.02 30.99 48.80 106.89 24.07 29.03 73.61%
EY 1.50 4.76 3.23 2.05 0.94 4.15 3.45 -42.57%
DY 0.00 1.42 0.48 0.00 0.00 0.84 0.38 -
P/NAPS 3.02 3.05 4.16 4.71 8.37 9.38 9.10 -52.03%

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