[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2013 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -74.41%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 2,275,366 1,696,255 1,122,257 573,986 2,313,234 1,765,075 1,160,993 56.41%
PBT 216,310 167,062 111,949 61,840 242,204 175,145 131,772 39.03%
Tax -32,745 -29,908 -17,783 -9,894 -39,375 -23,378 -21,550 32.06%
NP 183,565 137,154 94,166 51,946 202,829 151,767 110,222 40.37%
-
NP to SH 180,523 134,204 91,831 50,277 196,500 148,078 107,807 40.87%
-
Tax Rate 15.14% 17.90% 15.88% 16.00% 16.26% 13.35% 16.35% -
Total Cost 2,091,801 1,559,101 1,028,091 522,040 2,110,405 1,613,308 1,050,771 58.05%
-
Net Worth 1,395,945 1,346,383 1,352,645 1,432,057 1,356,892 1,343,911 1,343,717 2.56%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 99,267 43,431 - - 99,133 43,351 - -
Div Payout % 54.99% 32.36% - - 50.45% 29.28% - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 1,395,945 1,346,383 1,352,645 1,432,057 1,356,892 1,343,911 1,343,717 2.56%
NOSH 620,420 620,453 620,479 619,938 619,585 619,314 619,224 0.12%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 8.07% 8.09% 8.39% 9.05% 8.77% 8.60% 9.49% -
ROE 12.93% 9.97% 6.79% 3.51% 14.48% 11.02% 8.02% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 366.75 273.39 180.87 92.59 373.35 285.00 187.49 56.21%
EPS 29.09 21.63 14.80 8.11 31.72 23.91 17.41 40.67%
DPS 16.00 7.00 0.00 0.00 16.00 7.00 0.00 -
NAPS 2.25 2.17 2.18 2.31 2.19 2.17 2.17 2.43%
Adjusted Per Share Value based on latest NOSH - 619,938
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 27.70 20.65 13.66 6.99 28.16 21.49 14.13 56.44%
EPS 2.20 1.63 1.12 0.61 2.39 1.80 1.31 41.15%
DPS 1.21 0.53 0.00 0.00 1.21 0.53 0.00 -
NAPS 0.17 0.1639 0.1647 0.1743 0.1652 0.1636 0.1636 2.58%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 4.79 4.84 5.77 5.72 6.14 6.38 5.49 -
P/RPS 1.31 1.77 3.19 6.18 1.64 2.24 2.93 -41.44%
P/EPS 16.46 22.38 38.99 70.53 19.36 26.68 31.53 -35.08%
EY 6.07 4.47 2.56 1.42 5.17 3.75 3.17 54.01%
DY 3.34 1.45 0.00 0.00 2.61 1.10 0.00 -
P/NAPS 2.13 2.23 2.65 2.48 2.80 2.94 2.53 -10.81%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 14/10/14 17/06/14 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 -
Price 4.81 4.51 5.28 5.80 6.15 6.35 5.41 -
P/RPS 1.31 1.65 2.92 6.26 1.65 2.23 2.89 -40.90%
P/EPS 16.53 20.85 35.68 71.52 19.39 26.56 31.07 -34.26%
EY 6.05 4.80 2.80 1.40 5.16 3.77 3.22 52.09%
DY 3.33 1.55 0.00 0.00 2.60 1.10 0.00 -
P/NAPS 2.14 2.08 2.42 2.51 2.81 2.93 2.49 -9.58%

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