[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2012 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -71.64%
YoY- 82.91%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 2,313,234 1,765,075 1,160,993 584,575 2,314,454 1,707,129 1,103,834 63.54%
PBT 242,204 175,145 131,772 70,383 240,702 174,076 110,393 68.60%
Tax -39,375 -23,378 -21,550 -11,487 -33,417 -32,579 -23,742 39.98%
NP 202,829 151,767 110,222 58,896 207,285 141,497 86,651 76.02%
-
NP to SH 196,500 148,078 107,807 57,492 202,726 138,697 84,887 74.72%
-
Tax Rate 16.26% 13.35% 16.35% 16.32% 13.88% 18.72% 21.51% -
Total Cost 2,110,405 1,613,308 1,050,771 525,679 2,107,169 1,565,632 1,017,183 62.45%
-
Net Worth 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 8.86%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 99,133 43,351 - - 98,970 43,304 - -
Div Payout % 50.45% 29.28% - - 48.82% 31.22% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 8.86%
NOSH 619,585 619,314 619,224 618,858 618,568 618,630 618,709 0.09%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 8.77% 8.60% 9.49% 10.08% 8.96% 8.29% 7.85% -
ROE 14.48% 11.02% 8.02% 4.28% 15.83% 11.50% 7.11% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 373.35 285.00 187.49 94.46 374.16 275.95 178.41 63.38%
EPS 31.72 23.91 17.41 9.29 32.77 22.42 13.72 74.57%
DPS 16.00 7.00 0.00 0.00 16.00 7.00 0.00 -
NAPS 2.19 2.17 2.17 2.17 2.07 1.95 1.93 8.76%
Adjusted Per Share Value based on latest NOSH - 618,858
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 28.17 21.50 14.14 7.12 28.19 20.79 13.44 63.55%
EPS 2.39 1.80 1.31 0.70 2.47 1.69 1.03 75.00%
DPS 1.21 0.53 0.00 0.00 1.21 0.53 0.00 -
NAPS 0.1652 0.1637 0.1636 0.1635 0.1559 0.1469 0.1454 8.85%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 6.14 6.38 5.49 5.64 5.29 4.47 4.87 -
P/RPS 1.64 2.24 2.93 5.97 1.41 1.62 2.73 -28.73%
P/EPS 19.36 26.68 31.53 60.71 16.14 19.94 35.50 -33.17%
EY 5.17 3.75 3.17 1.65 6.20 5.02 2.82 49.62%
DY 2.61 1.10 0.00 0.00 3.02 1.57 0.00 -
P/NAPS 2.80 2.94 2.53 2.60 2.56 2.29 2.52 7.25%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 -
Price 6.15 6.35 5.41 5.70 5.15 4.66 4.92 -
P/RPS 1.65 2.23 2.89 6.03 1.38 1.69 2.76 -28.96%
P/EPS 19.39 26.56 31.07 61.36 15.71 20.79 35.86 -33.55%
EY 5.16 3.77 3.22 1.63 6.36 4.81 2.79 50.50%
DY 2.60 1.10 0.00 0.00 3.11 1.50 0.00 -
P/NAPS 2.81 2.93 2.49 2.63 2.49 2.39 2.55 6.66%

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