[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2010 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
15-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -85.3%
YoY- -44.72%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 2,053,916 1,512,080 976,717 491,509 2,079,432 1,538,046 982,195 63.30%
PBT 145,470 110,385 75,880 44,405 304,961 263,852 180,528 -13.37%
Tax -30,338 -22,071 -13,607 -8,072 -54,550 -59,666 -41,722 -19.09%
NP 115,132 88,314 62,273 36,333 250,411 204,186 138,806 -11.69%
-
NP to SH 113,091 87,057 61,460 36,050 245,231 200,218 135,734 -11.42%
-
Tax Rate 20.86% 19.99% 17.93% 18.18% 17.89% 22.61% 23.11% -
Total Cost 1,938,784 1,423,766 914,444 455,176 1,829,021 1,333,860 843,389 73.91%
-
Net Worth 1,143,795 1,125,310 1,125,324 1,174,871 1,114,353 1,014,333 902,303 17.07%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 68,009 30,915 - - 98,506 42,138 - -
Div Payout % 60.14% 35.51% - - 40.17% 21.05% - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 1,143,795 1,125,310 1,125,324 1,174,871 1,114,353 1,014,333 902,303 17.07%
NOSH 618,267 618,302 618,309 618,353 615,665 300,989 298,776 62.17%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 5.61% 5.84% 6.38% 7.39% 12.04% 13.28% 14.13% -
ROE 9.89% 7.74% 5.46% 3.07% 22.01% 19.74% 15.04% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 332.20 244.55 157.97 79.49 337.75 511.00 328.74 0.69%
EPS 18.29 14.08 9.94 5.83 39.83 66.52 45.43 -45.38%
DPS 11.00 5.00 0.00 0.00 16.00 14.00 0.00 -
NAPS 1.85 1.82 1.82 1.90 1.81 3.37 3.02 -27.80%
Adjusted Per Share Value based on latest NOSH - 618,353
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 25.01 18.41 11.89 5.99 25.32 18.73 11.96 63.30%
EPS 1.38 1.06 0.75 0.44 2.99 2.44 1.65 -11.20%
DPS 0.83 0.38 0.00 0.00 1.20 0.51 0.00 -
NAPS 0.1393 0.137 0.137 0.1431 0.1357 0.1235 0.1099 17.07%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 4.86 5.20 4.89 5.70 6.07 12.28 11.32 -
P/RPS 1.46 2.13 3.10 7.17 1.80 2.40 3.44 -43.43%
P/EPS 26.57 36.93 49.20 97.77 15.24 18.46 24.92 4.35%
EY 3.76 2.71 2.03 1.02 6.56 5.42 4.01 -4.18%
DY 2.26 0.96 0.00 0.00 2.64 1.14 0.00 -
P/NAPS 2.63 2.86 2.69 3.00 3.35 3.64 3.75 -21.01%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 11/10/11 17/06/11 16/03/11 15/12/10 06/10/10 17/06/10 17/03/10 -
Price 4.07 5.26 5.28 5.45 5.69 12.84 12.56 -
P/RPS 1.23 2.15 3.34 6.86 1.68 2.51 3.82 -52.92%
P/EPS 22.25 37.36 53.12 93.48 14.29 19.30 27.65 -13.45%
EY 4.49 2.68 1.88 1.07 7.00 5.18 3.62 15.39%
DY 2.70 0.95 0.00 0.00 2.81 1.09 0.00 -
P/NAPS 2.20 2.89 2.90 2.87 3.14 3.81 4.16 -34.52%

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