[TOPGLOV] QoQ Cumulative Quarter Result on 28-Feb-2013 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
14-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 87.52%
YoY- 27.0%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 573,986 2,313,234 1,765,075 1,160,993 584,575 2,314,454 1,707,129 -51.61%
PBT 61,840 242,204 175,145 131,772 70,383 240,702 174,076 -49.80%
Tax -9,894 -39,375 -23,378 -21,550 -11,487 -33,417 -32,579 -54.78%
NP 51,946 202,829 151,767 110,222 58,896 207,285 141,497 -48.69%
-
NP to SH 50,277 196,500 148,078 107,807 57,492 202,726 138,697 -49.12%
-
Tax Rate 16.00% 16.26% 13.35% 16.35% 16.32% 13.88% 18.72% -
Total Cost 522,040 2,110,405 1,613,308 1,050,771 525,679 2,107,169 1,565,632 -51.88%
-
Net Worth 1,432,057 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 12.10%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - 99,133 43,351 - - 98,970 43,304 -
Div Payout % - 50.45% 29.28% - - 48.82% 31.22% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 1,432,057 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 12.10%
NOSH 619,938 619,585 619,314 619,224 618,858 618,568 618,630 0.14%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 9.05% 8.77% 8.60% 9.49% 10.08% 8.96% 8.29% -
ROE 3.51% 14.48% 11.02% 8.02% 4.28% 15.83% 11.50% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 92.59 373.35 285.00 187.49 94.46 374.16 275.95 -51.68%
EPS 8.11 31.72 23.91 17.41 9.29 32.77 22.42 -49.20%
DPS 0.00 16.00 7.00 0.00 0.00 16.00 7.00 -
NAPS 2.31 2.19 2.17 2.17 2.17 2.07 1.95 11.94%
Adjusted Per Share Value based on latest NOSH - 618,880
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 6.99 28.18 21.50 14.14 7.12 28.20 20.80 -51.63%
EPS 0.61 2.39 1.80 1.31 0.70 2.47 1.69 -49.27%
DPS 0.00 1.21 0.53 0.00 0.00 1.21 0.53 -
NAPS 0.1745 0.1653 0.1637 0.1637 0.1636 0.156 0.147 12.10%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 5.72 6.14 6.38 5.49 5.64 5.29 4.47 -
P/RPS 6.18 1.64 2.24 2.93 5.97 1.41 1.62 143.94%
P/EPS 70.53 19.36 26.68 31.53 60.71 16.14 19.94 131.97%
EY 1.42 5.17 3.75 3.17 1.65 6.20 5.02 -56.87%
DY 0.00 2.61 1.10 0.00 0.00 3.02 1.57 -
P/NAPS 2.48 2.80 2.94 2.53 2.60 2.56 2.29 5.45%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 -
Price 5.80 6.15 6.35 5.41 5.70 5.15 4.66 -
P/RPS 6.26 1.65 2.23 2.89 6.03 1.38 1.69 139.20%
P/EPS 71.52 19.39 26.56 31.07 61.36 15.71 20.79 127.71%
EY 1.40 5.16 3.77 3.22 1.63 6.36 4.81 -56.04%
DY 0.00 2.60 1.10 0.00 0.00 3.11 1.50 -
P/NAPS 2.51 2.81 2.93 2.49 2.63 2.49 2.39 3.31%

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