[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2007 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
03-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -67.19%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 1,377,931 1,013,397 657,258 336,483 1,228,778 921,215 619,652 69.95%
PBT 134,627 96,341 66,333 34,560 118,644 87,391 57,922 75.01%
Tax -26,524 -13,146 -8,177 -4,773 -29,992 -11,289 -7,446 132.34%
NP 108,103 83,195 58,156 29,787 88,652 76,102 50,476 65.76%
-
NP to SH 110,065 84,956 58,863 29,383 89,560 76,115 50,213 68.34%
-
Tax Rate 19.70% 13.65% 12.33% 13.81% 25.28% 12.92% 12.86% -
Total Cost 1,269,828 930,202 599,102 306,696 1,140,126 845,113 569,176 70.32%
-
Net Worth 690,342 629,233 641,841 645,644 617,663 567,613 520,747 20.57%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 32,563 15,031 - - 26,698 11,301 - -
Div Payout % 29.59% 17.69% - - 29.81% 14.85% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 690,342 629,233 641,841 645,644 617,663 567,613 520,747 20.57%
NOSH 296,030 300,622 300,628 300,439 289,575 282,535 273,789 5.31%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 7.85% 8.21% 8.85% 8.85% 7.21% 8.26% 8.15% -
ROE 15.94% 13.50% 9.17% 4.55% 14.50% 13.41% 9.64% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 465.47 337.10 218.63 112.00 424.34 326.05 226.32 61.37%
EPS 37.18 28.26 19.58 9.78 31.20 26.94 18.34 59.83%
DPS 11.00 5.00 0.00 0.00 9.22 4.00 0.00 -
NAPS 2.332 2.0931 2.135 2.149 2.133 2.009 1.902 14.48%
Adjusted Per Share Value based on latest NOSH - 300,439
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 16.79 12.35 8.01 4.10 14.97 11.22 7.55 69.96%
EPS 1.34 1.04 0.72 0.36 1.09 0.93 0.61 68.58%
DPS 0.40 0.18 0.00 0.00 0.33 0.14 0.00 -
NAPS 0.0841 0.0767 0.0782 0.0787 0.0753 0.0692 0.0634 20.62%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 4.06 4.52 5.05 5.85 7.05 8.65 8.85 -
P/RPS 0.87 1.34 2.31 5.22 1.66 2.65 3.91 -63.11%
P/EPS 10.92 15.99 25.79 59.82 22.79 32.11 48.26 -62.69%
EY 9.16 6.25 3.88 1.67 4.39 3.11 2.07 168.32%
DY 2.71 1.11 0.00 0.00 1.31 0.46 0.00 -
P/NAPS 1.74 2.16 2.37 2.72 3.31 4.31 4.65 -47.91%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 22/10/08 02/07/08 03/04/08 03/01/08 19/10/07 04/07/07 04/04/07 -
Price 3.78 4.20 3.98 6.50 6.50 8.35 8.95 -
P/RPS 0.81 1.25 1.82 5.80 1.53 2.56 3.95 -65.05%
P/EPS 10.17 14.86 20.33 66.46 21.02 30.99 48.80 -64.68%
EY 9.84 6.73 4.92 1.50 4.76 3.23 2.05 183.20%
DY 2.91 1.19 0.00 0.00 1.42 0.48 0.00 -
P/NAPS 1.62 2.01 1.86 3.02 3.05 4.16 4.71 -50.75%

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