[TOPGLOV] QoQ Cumulative Quarter Result on 28-Feb-2009 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
07-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 105.38%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 472,300 1,529,077 1,104,563 732,598 386,076 1,377,931 1,013,397 -39.86%
PBT 86,643 221,992 142,541 88,203 43,298 134,627 96,341 -6.82%
Tax -20,095 -53,922 -29,454 -17,495 -8,783 -26,524 -13,146 32.66%
NP 66,548 168,070 113,087 70,708 34,515 108,103 83,195 -13.81%
-
NP to SH 65,208 169,133 112,323 70,156 34,159 110,065 84,956 -16.15%
-
Tax Rate 23.19% 24.29% 20.66% 19.83% 20.29% 19.70% 13.65% -
Total Cost 405,752 1,361,007 991,476 661,890 351,561 1,269,828 930,202 -42.45%
-
Net Worth 887,470 407,102 798,099 727,172 710,860 690,342 629,233 25.73%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 32,450 20,615 - - 32,563 15,031 -
Div Payout % - 19.19% 18.35% - - 29.59% 17.69% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 887,470 407,102 798,099 727,172 710,860 690,342 629,233 25.73%
NOSH 297,210 295,001 294,501 294,402 294,474 296,030 300,622 -0.75%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 14.09% 10.99% 10.24% 9.65% 8.94% 7.85% 8.21% -
ROE 7.35% 41.55% 14.07% 9.65% 4.81% 15.94% 13.50% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 158.91 518.33 375.06 248.84 131.11 465.47 337.10 -39.40%
EPS 21.94 28.01 38.14 23.83 11.60 37.18 28.26 -15.51%
DPS 0.00 11.00 7.00 0.00 0.00 11.00 5.00 -
NAPS 2.986 1.38 2.71 2.47 2.414 2.332 2.0931 26.69%
Adjusted Per Share Value based on latest NOSH - 294,574
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 5.75 18.62 13.45 8.92 4.70 16.78 12.34 -39.86%
EPS 0.79 2.06 1.37 0.85 0.42 1.34 1.03 -16.19%
DPS 0.00 0.40 0.25 0.00 0.00 0.40 0.18 -
NAPS 0.1081 0.0496 0.0972 0.0886 0.0866 0.0841 0.0766 25.78%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 9.15 6.95 5.85 4.48 3.68 4.06 4.52 -
P/RPS 5.76 1.34 1.56 1.80 2.81 0.87 1.34 164.13%
P/EPS 41.70 12.12 15.34 18.80 31.72 10.92 15.99 89.35%
EY 2.40 8.25 6.52 5.32 3.15 9.16 6.25 -47.13%
DY 0.00 1.58 1.20 0.00 0.00 2.71 1.11 -
P/NAPS 3.06 5.04 2.16 1.81 1.52 1.74 2.16 26.11%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 -
Price 9.50 8.15 6.50 4.98 4.02 3.78 4.20 -
P/RPS 5.98 1.57 1.73 2.00 3.07 0.81 1.25 183.64%
P/EPS 43.30 14.22 17.04 20.90 34.66 10.17 14.86 103.87%
EY 2.31 7.03 5.87 4.79 2.89 9.84 6.73 -50.94%
DY 0.00 1.35 1.08 0.00 0.00 2.91 1.19 -
P/NAPS 3.18 5.91 2.40 2.02 1.67 1.62 2.01 35.73%

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