[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2006 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 31.53%
YoY- 47.33%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 921,215 619,652 308,284 992,611 685,024 437,194 208,687 169.34%
PBT 87,391 57,922 28,855 91,773 68,867 44,267 20,950 159.35%
Tax -11,289 -7,446 -3,753 -12,712 -8,927 -5,622 -2,404 180.68%
NP 76,102 50,476 25,102 79,061 59,940 38,645 18,546 156.52%
-
NP to SH 76,115 50,213 24,845 78,392 59,598 38,360 18,359 158.29%
-
Tax Rate 12.92% 12.86% 13.01% 13.85% 12.96% 12.70% 11.47% -
Total Cost 845,113 569,176 283,182 913,550 625,084 398,549 190,141 170.57%
-
Net Worth 567,613 520,747 317,346 201,114 190,105 189,619 230,858 82.26%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 11,301 - - 15,879 6,653 - - -
Div Payout % 14.85% - - 20.26% 11.16% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 567,613 520,747 317,346 201,114 190,105 189,619 230,858 82.26%
NOSH 282,535 273,789 192,447 190,629 190,105 189,619 189,073 30.73%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 8.26% 8.15% 8.14% 7.96% 8.75% 8.84% 8.89% -
ROE 13.41% 9.64% 7.83% 38.98% 31.35% 20.23% 7.95% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 326.05 226.32 160.19 520.70 360.34 230.56 110.37 106.01%
EPS 26.94 18.34 12.91 29.70 22.39 14.45 9.71 97.57%
DPS 4.00 0.00 0.00 8.33 3.50 0.00 0.00 -
NAPS 2.009 1.902 1.649 1.055 1.00 1.00 1.221 39.41%
Adjusted Per Share Value based on latest NOSH - 191,935
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 11.22 7.55 3.76 12.09 8.34 5.33 2.54 169.46%
EPS 0.93 0.61 0.30 0.95 0.73 0.47 0.22 161.67%
DPS 0.14 0.00 0.00 0.19 0.08 0.00 0.00 -
NAPS 0.0691 0.0634 0.0387 0.0245 0.0232 0.0231 0.0281 82.28%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 8.65 8.85 12.90 8.65 9.20 7.65 5.55 -
P/RPS 2.65 3.91 8.05 1.66 2.55 3.32 5.03 -34.79%
P/EPS 32.11 48.26 99.92 21.03 29.35 37.82 57.16 -31.94%
EY 3.11 2.07 1.00 4.75 3.41 2.64 1.75 46.76%
DY 0.46 0.00 0.00 0.96 0.38 0.00 0.00 -
P/NAPS 4.31 4.65 7.82 8.20 9.20 7.65 4.55 -3.55%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 04/07/07 04/04/07 04/01/07 17/10/06 04/07/06 04/04/06 04/01/06 -
Price 8.35 8.95 13.80 9.90 9.10 7.70 6.80 -
P/RPS 2.56 3.95 8.61 1.90 2.53 3.34 6.16 -44.34%
P/EPS 30.99 48.80 106.89 24.07 29.03 38.06 70.03 -41.95%
EY 3.23 2.05 0.94 4.15 3.45 2.63 1.43 72.23%
DY 0.48 0.00 0.00 0.84 0.38 0.00 0.00 -
P/NAPS 4.16 4.71 8.37 9.38 9.10 7.70 5.57 -17.69%

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