[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
12-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 42.49%
YoY- 56.52%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 447,045 287,872 139,127 418,133 294,883 183,534 87,931 195.37%
PBT 48,122 31,004 14,957 45,190 30,023 19,219 9,322 198.39%
Tax -6,486 -4,169 -2,045 -5,656 -2,278 -1,507 -817 297.45%
NP 41,636 26,835 12,912 39,534 27,745 17,712 8,505 188.03%
-
NP to SH 41,636 26,835 12,912 39,534 27,745 17,712 8,505 188.03%
-
Tax Rate 13.48% 13.45% 13.67% 12.52% 7.59% 7.84% 8.76% -
Total Cost 405,409 261,037 126,215 378,599 267,138 165,822 79,426 196.15%
-
Net Worth 190,325 179,211 169,185 77,848 148,756 142,817 138,240 23.73%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 5,608 - - 6,495 4,622 - - -
Div Payout % 13.47% - - 16.43% 16.66% - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 190,325 179,211 169,185 77,848 148,756 142,817 138,240 23.73%
NOSH 186,960 186,873 92,958 92,787 92,452 91,962 91,550 60.89%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 9.31% 9.32% 9.28% 9.45% 9.41% 9.65% 9.67% -
ROE 21.88% 14.97% 7.63% 50.78% 18.65% 12.40% 6.15% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 239.11 154.05 149.66 450.63 318.96 199.57 96.05 83.58%
EPS 22.27 14.36 13.89 21.30 30.01 19.26 9.29 79.02%
DPS 3.00 0.00 0.00 7.00 5.00 0.00 0.00 -
NAPS 1.018 0.959 1.82 0.839 1.609 1.553 1.51 -23.09%
Adjusted Per Share Value based on latest NOSH - 92,776
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 5.44 3.51 1.69 5.09 3.59 2.24 1.07 195.37%
EPS 0.51 0.33 0.16 0.48 0.34 0.22 0.10 195.99%
DPS 0.07 0.00 0.00 0.08 0.06 0.00 0.00 -
NAPS 0.0232 0.0218 0.0206 0.0095 0.0181 0.0174 0.0168 23.98%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 4.48 4.68 4.03 3.62 3.50 3.10 2.26 -
P/RPS 1.87 3.04 2.69 0.80 1.10 1.55 2.35 -14.11%
P/EPS 20.12 32.59 29.01 8.50 11.66 16.10 24.33 -11.88%
EY 4.97 3.07 3.45 11.77 8.57 6.21 4.11 13.49%
DY 0.67 0.00 0.00 1.93 1.43 0.00 0.00 -
P/NAPS 4.40 4.88 2.21 4.31 2.18 2.00 1.50 104.78%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 04/07/05 05/04/05 05/01/05 12/10/04 02/07/04 01/04/04 05/01/04 -
Price 4.60 4.60 4.38 3.70 3.55 3.47 2.45 -
P/RPS 1.92 2.99 2.93 0.82 1.11 1.74 2.55 -17.22%
P/EPS 20.66 32.03 31.53 8.68 11.83 18.02 26.37 -15.00%
EY 4.84 3.12 3.17 11.52 8.45 5.55 3.79 17.68%
DY 0.65 0.00 0.00 1.89 1.41 0.00 0.00 -
P/NAPS 4.52 4.80 2.41 4.41 2.21 2.23 1.62 98.06%

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