[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2008 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
22-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 29.56%
YoY- 22.9%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 1,104,563 732,598 386,076 1,377,931 1,013,397 657,258 336,483 120.71%
PBT 142,541 88,203 43,298 134,627 96,341 66,333 34,560 156.96%
Tax -29,454 -17,495 -8,783 -26,524 -13,146 -8,177 -4,773 236.06%
NP 113,087 70,708 34,515 108,103 83,195 58,156 29,787 143.16%
-
NP to SH 112,323 70,156 34,159 110,065 84,956 58,863 29,383 144.28%
-
Tax Rate 20.66% 19.83% 20.29% 19.70% 13.65% 12.33% 13.81% -
Total Cost 991,476 661,890 351,561 1,269,828 930,202 599,102 306,696 118.47%
-
Net Worth 798,099 727,172 710,860 690,342 629,233 641,841 645,644 15.16%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 20,615 - - 32,563 15,031 - - -
Div Payout % 18.35% - - 29.59% 17.69% - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 798,099 727,172 710,860 690,342 629,233 641,841 645,644 15.16%
NOSH 294,501 294,402 294,474 296,030 300,622 300,628 300,439 -1.32%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 10.24% 9.65% 8.94% 7.85% 8.21% 8.85% 8.85% -
ROE 14.07% 9.65% 4.81% 15.94% 13.50% 9.17% 4.55% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 375.06 248.84 131.11 465.47 337.10 218.63 112.00 123.66%
EPS 38.14 23.83 11.60 37.18 28.26 19.58 9.78 147.55%
DPS 7.00 0.00 0.00 11.00 5.00 0.00 0.00 -
NAPS 2.71 2.47 2.414 2.332 2.0931 2.135 2.149 16.70%
Adjusted Per Share Value based on latest NOSH - 294,349
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 13.46 8.93 4.70 16.79 12.35 8.01 4.10 120.72%
EPS 1.37 0.85 0.42 1.34 1.04 0.72 0.36 143.55%
DPS 0.25 0.00 0.00 0.40 0.18 0.00 0.00 -
NAPS 0.0972 0.0886 0.0866 0.0841 0.0767 0.0782 0.0787 15.09%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 5.85 4.48 3.68 4.06 4.52 5.05 5.85 -
P/RPS 1.56 1.80 2.81 0.87 1.34 2.31 5.22 -55.26%
P/EPS 15.34 18.80 31.72 10.92 15.99 25.79 59.82 -59.60%
EY 6.52 5.32 3.15 9.16 6.25 3.88 1.67 147.73%
DY 1.20 0.00 0.00 2.71 1.11 0.00 0.00 -
P/NAPS 2.16 1.81 1.52 1.74 2.16 2.37 2.72 -14.23%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 03/04/08 03/01/08 -
Price 6.50 4.98 4.02 3.78 4.20 3.98 6.50 -
P/RPS 1.73 2.00 3.07 0.81 1.25 1.82 5.80 -55.32%
P/EPS 17.04 20.90 34.66 10.17 14.86 20.33 66.46 -59.60%
EY 5.87 4.79 2.89 9.84 6.73 4.92 1.50 148.12%
DY 1.08 0.00 0.00 2.91 1.19 0.00 0.00 -
P/NAPS 2.40 2.02 1.67 1.62 2.01 1.86 3.02 -14.19%

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