[TOPGLOV] QoQ Cumulative Quarter Result on 28-Feb-2014 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 82.65%
YoY- -14.82%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 567,628 2,275,366 1,696,255 1,122,257 573,986 2,313,234 1,765,075 -53.02%
PBT 59,052 216,310 167,062 111,949 61,840 242,204 175,145 -51.52%
Tax -10,039 -32,745 -29,908 -17,783 -9,894 -39,375 -23,378 -43.05%
NP 49,013 183,565 137,154 94,166 51,946 202,829 151,767 -52.89%
-
NP to SH 48,683 180,523 134,204 91,831 50,277 196,500 148,078 -52.33%
-
Tax Rate 17.00% 15.14% 17.90% 15.88% 16.00% 16.26% 13.35% -
Total Cost 518,615 2,091,801 1,559,101 1,028,091 522,040 2,110,405 1,613,308 -53.04%
-
Net Worth 1,451,187 1,395,945 1,346,383 1,352,645 1,432,057 1,356,892 1,343,911 5.24%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - 99,267 43,431 - - 99,133 43,351 -
Div Payout % - 54.99% 32.36% - - 50.45% 29.28% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 1,451,187 1,395,945 1,346,383 1,352,645 1,432,057 1,356,892 1,343,911 5.24%
NOSH 620,165 620,420 620,453 620,479 619,938 619,585 619,314 0.09%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 8.63% 8.07% 8.09% 8.39% 9.05% 8.77% 8.60% -
ROE 3.35% 12.93% 9.97% 6.79% 3.51% 14.48% 11.02% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 91.53 366.75 273.39 180.87 92.59 373.35 285.00 -53.07%
EPS 7.85 29.09 21.63 14.80 8.11 31.72 23.91 -52.37%
DPS 0.00 16.00 7.00 0.00 0.00 16.00 7.00 -
NAPS 2.34 2.25 2.17 2.18 2.31 2.19 2.17 5.15%
Adjusted Per Share Value based on latest NOSH - 620,208
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 6.91 27.71 20.66 13.67 6.99 28.17 21.49 -53.03%
EPS 0.59 2.20 1.63 1.12 0.61 2.39 1.80 -52.42%
DPS 0.00 1.21 0.53 0.00 0.00 1.21 0.53 -
NAPS 0.1767 0.17 0.164 0.1647 0.1744 0.1652 0.1637 5.22%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 4.61 4.79 4.84 5.77 5.72 6.14 6.38 -
P/RPS 5.04 1.31 1.77 3.19 6.18 1.64 2.24 71.62%
P/EPS 58.73 16.46 22.38 38.99 70.53 19.36 26.68 69.13%
EY 1.70 6.07 4.47 2.56 1.42 5.17 3.75 -40.95%
DY 0.00 3.34 1.45 0.00 0.00 2.61 1.10 -
P/NAPS 1.97 2.13 2.23 2.65 2.48 2.80 2.94 -23.40%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 16/12/14 14/10/14 17/06/14 20/03/14 17/12/13 11/10/13 13/06/13 -
Price 4.30 4.81 4.51 5.28 5.80 6.15 6.35 -
P/RPS 4.70 1.31 1.65 2.92 6.26 1.65 2.23 64.31%
P/EPS 54.78 16.53 20.85 35.68 71.52 19.39 26.56 61.95%
EY 1.83 6.05 4.80 2.80 1.40 5.16 3.77 -38.20%
DY 0.00 3.33 1.55 0.00 0.00 2.60 1.10 -
P/NAPS 1.84 2.14 2.08 2.42 2.51 2.81 2.93 -26.64%

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