[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2008 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -68.96%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 1,529,077 1,104,563 732,598 386,076 1,377,931 1,013,397 657,258 75.30%
PBT 221,992 142,541 88,203 43,298 134,627 96,341 66,333 123.24%
Tax -53,922 -29,454 -17,495 -8,783 -26,524 -13,146 -8,177 250.44%
NP 168,070 113,087 70,708 34,515 108,103 83,195 58,156 102.49%
-
NP to SH 169,133 112,323 70,156 34,159 110,065 84,956 58,863 101.72%
-
Tax Rate 24.29% 20.66% 19.83% 20.29% 19.70% 13.65% 12.33% -
Total Cost 1,361,007 991,476 661,890 351,561 1,269,828 930,202 599,102 72.55%
-
Net Worth 407,102 798,099 727,172 710,860 690,342 629,233 641,841 -26.11%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 32,450 20,615 - - 32,563 15,031 - -
Div Payout % 19.19% 18.35% - - 29.59% 17.69% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 407,102 798,099 727,172 710,860 690,342 629,233 641,841 -26.11%
NOSH 295,001 294,501 294,402 294,474 296,030 300,622 300,628 -1.24%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 10.99% 10.24% 9.65% 8.94% 7.85% 8.21% 8.85% -
ROE 41.55% 14.07% 9.65% 4.81% 15.94% 13.50% 9.17% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 518.33 375.06 248.84 131.11 465.47 337.10 218.63 77.52%
EPS 28.01 38.14 23.83 11.60 37.18 28.26 19.58 26.87%
DPS 11.00 7.00 0.00 0.00 11.00 5.00 0.00 -
NAPS 1.38 2.71 2.47 2.414 2.332 2.0931 2.135 -25.18%
Adjusted Per Share Value based on latest NOSH - 294,474
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 18.63 13.46 8.93 4.70 16.79 12.35 8.01 75.27%
EPS 2.06 1.37 0.85 0.42 1.34 1.04 0.72 101.15%
DPS 0.40 0.25 0.00 0.00 0.40 0.18 0.00 -
NAPS 0.0496 0.0972 0.0886 0.0866 0.0841 0.0767 0.0782 -26.11%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 6.95 5.85 4.48 3.68 4.06 4.52 5.05 -
P/RPS 1.34 1.56 1.80 2.81 0.87 1.34 2.31 -30.37%
P/EPS 12.12 15.34 18.80 31.72 10.92 15.99 25.79 -39.47%
EY 8.25 6.52 5.32 3.15 9.16 6.25 3.88 65.12%
DY 1.58 1.20 0.00 0.00 2.71 1.11 0.00 -
P/NAPS 5.04 2.16 1.81 1.52 1.74 2.16 2.37 65.14%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 03/04/08 -
Price 8.15 6.50 4.98 4.02 3.78 4.20 3.98 -
P/RPS 1.57 1.73 2.00 3.07 0.81 1.25 1.82 -9.35%
P/EPS 14.22 17.04 20.90 34.66 10.17 14.86 20.33 -21.15%
EY 7.03 5.87 4.79 2.89 9.84 6.73 4.92 26.77%
DY 1.35 1.08 0.00 0.00 2.91 1.19 0.00 -
P/NAPS 5.91 2.40 2.02 1.67 1.62 2.01 1.86 115.67%

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