[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2009 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -61.45%
YoY- 90.9%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 2,079,432 1,538,046 982,195 472,300 1,529,077 1,104,563 732,598 100.09%
PBT 304,961 263,852 180,528 86,643 221,992 142,541 88,203 128.13%
Tax -54,550 -59,666 -41,722 -20,095 -53,922 -29,454 -17,495 112.98%
NP 250,411 204,186 138,806 66,548 168,070 113,087 70,708 131.80%
-
NP to SH 245,231 200,218 135,734 65,208 169,133 112,323 70,156 129.80%
-
Tax Rate 17.89% 22.61% 23.11% 23.19% 24.29% 20.66% 19.83% -
Total Cost 1,829,021 1,333,860 843,389 405,752 1,361,007 991,476 661,890 96.55%
-
Net Worth 1,114,353 1,014,333 902,303 887,470 407,102 798,099 727,172 32.81%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 98,506 42,138 - - 32,450 20,615 - -
Div Payout % 40.17% 21.05% - - 19.19% 18.35% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 1,114,353 1,014,333 902,303 887,470 407,102 798,099 727,172 32.81%
NOSH 615,665 300,989 298,776 297,210 295,001 294,501 294,402 63.31%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 12.04% 13.28% 14.13% 14.09% 10.99% 10.24% 9.65% -
ROE 22.01% 19.74% 15.04% 7.35% 41.55% 14.07% 9.65% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 337.75 511.00 328.74 158.91 518.33 375.06 248.84 22.52%
EPS 39.83 66.52 45.43 21.94 28.01 38.14 23.83 40.70%
DPS 16.00 14.00 0.00 0.00 11.00 7.00 0.00 -
NAPS 1.81 3.37 3.02 2.986 1.38 2.71 2.47 -18.67%
Adjusted Per Share Value based on latest NOSH - 297,210
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 25.33 18.74 11.97 5.75 18.63 13.46 8.93 100.00%
EPS 2.99 2.44 1.65 0.79 2.06 1.37 0.85 130.76%
DPS 1.20 0.51 0.00 0.00 0.40 0.25 0.00 -
NAPS 0.1358 0.1236 0.1099 0.1081 0.0496 0.0972 0.0886 32.83%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 6.07 12.28 11.32 9.15 6.95 5.85 4.48 -
P/RPS 1.80 2.40 3.44 5.76 1.34 1.56 1.80 0.00%
P/EPS 15.24 18.46 24.92 41.70 12.12 15.34 18.80 -13.02%
EY 6.56 5.42 4.01 2.40 8.25 6.52 5.32 14.94%
DY 2.64 1.14 0.00 0.00 1.58 1.20 0.00 -
P/NAPS 3.35 3.64 3.75 3.06 5.04 2.16 1.81 50.57%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 -
Price 5.69 12.84 12.56 9.50 8.15 6.50 4.98 -
P/RPS 1.68 2.51 3.82 5.98 1.57 1.73 2.00 -10.94%
P/EPS 14.29 19.30 27.65 43.30 14.22 17.04 20.90 -22.33%
EY 7.00 5.18 3.62 2.31 7.03 5.87 4.79 28.68%
DY 2.81 1.09 0.00 0.00 1.35 1.08 0.00 -
P/NAPS 3.14 3.81 4.16 3.18 5.91 2.40 2.02 34.08%

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