[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2006 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -68.31%
YoY- 35.33%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 1,228,778 921,215 619,652 308,284 992,611 685,024 437,194 98.78%
PBT 118,644 87,391 57,922 28,855 91,773 68,867 44,267 92.60%
Tax -29,992 -11,289 -7,446 -3,753 -12,712 -8,927 -5,622 204.38%
NP 88,652 76,102 50,476 25,102 79,061 59,940 38,645 73.67%
-
NP to SH 89,560 76,115 50,213 24,845 78,392 59,598 38,360 75.71%
-
Tax Rate 25.28% 12.92% 12.86% 13.01% 13.85% 12.96% 12.70% -
Total Cost 1,140,126 845,113 569,176 283,182 913,550 625,084 398,549 101.13%
-
Net Worth 617,663 567,613 520,747 317,346 201,114 190,105 189,619 119.26%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 26,698 11,301 - - 15,879 6,653 - -
Div Payout % 29.81% 14.85% - - 20.26% 11.16% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 617,663 567,613 520,747 317,346 201,114 190,105 189,619 119.26%
NOSH 289,575 282,535 273,789 192,447 190,629 190,105 189,619 32.51%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 7.21% 8.26% 8.15% 8.14% 7.96% 8.75% 8.84% -
ROE 14.50% 13.41% 9.64% 7.83% 38.98% 31.35% 20.23% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 424.34 326.05 226.32 160.19 520.70 360.34 230.56 50.01%
EPS 31.20 26.94 18.34 12.91 29.70 22.39 14.45 66.82%
DPS 9.22 4.00 0.00 0.00 8.33 3.50 0.00 -
NAPS 2.133 2.009 1.902 1.649 1.055 1.00 1.00 65.47%
Adjusted Per Share Value based on latest NOSH - 192,447
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 14.97 11.22 7.55 3.76 12.09 8.34 5.33 98.69%
EPS 1.09 0.93 0.61 0.30 0.95 0.73 0.47 74.93%
DPS 0.33 0.14 0.00 0.00 0.19 0.08 0.00 -
NAPS 0.0752 0.0691 0.0634 0.0387 0.0245 0.0232 0.0231 119.18%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 7.05 8.65 8.85 12.90 8.65 9.20 7.65 -
P/RPS 1.66 2.65 3.91 8.05 1.66 2.55 3.32 -36.92%
P/EPS 22.79 32.11 48.26 99.92 21.03 29.35 37.82 -28.59%
EY 4.39 3.11 2.07 1.00 4.75 3.41 2.64 40.22%
DY 1.31 0.46 0.00 0.00 0.96 0.38 0.00 -
P/NAPS 3.31 4.31 4.65 7.82 8.20 9.20 7.65 -42.70%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 19/10/07 04/07/07 04/04/07 04/01/07 17/10/06 04/07/06 04/04/06 -
Price 6.50 8.35 8.95 13.80 9.90 9.10 7.70 -
P/RPS 1.53 2.56 3.95 8.61 1.90 2.53 3.34 -40.49%
P/EPS 21.02 30.99 48.80 106.89 24.07 29.03 38.06 -32.61%
EY 4.76 3.23 2.05 0.94 4.15 3.45 2.63 48.35%
DY 1.42 0.48 0.00 0.00 0.84 0.38 0.00 -
P/NAPS 3.05 4.16 4.71 8.37 9.38 9.10 7.70 -45.97%

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