[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2003 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
08-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 62.24%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 183,534 87,931 265,089 185,075 112,559 55,132 181,055 0.91%
PBT 19,219 9,322 29,264 19,853 12,210 5,930 20,146 -3.09%
Tax -1,507 -817 -4,006 -2,495 -1,511 -858 -2,110 -20.11%
NP 17,712 8,505 25,258 17,358 10,699 5,072 18,036 -1.20%
-
NP to SH 17,712 8,505 25,258 17,358 10,699 5,072 18,036 -1.20%
-
Tax Rate 7.84% 8.76% 13.69% 12.57% 12.38% 14.47% 10.47% -
Total Cost 165,822 79,426 239,831 167,717 101,860 50,060 163,019 1.14%
-
Net Worth 142,817 138,240 129,072 120,058 117,130 114,471 109,281 19.55%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - 10,938 17,330 - - - -
Div Payout % - - 43.31% 99.84% - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 142,817 138,240 129,072 120,058 117,130 114,471 109,281 19.55%
NOSH 91,962 91,550 91,152 91,022 65,000 65,025 64,994 26.06%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 9.65% 9.67% 9.53% 9.38% 9.51% 9.20% 9.96% -
ROE 12.40% 6.15% 19.57% 14.46% 9.13% 4.43% 16.50% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 199.57 96.05 290.82 203.33 173.17 84.79 278.57 -19.95%
EPS 19.26 9.29 27.71 19.07 16.46 7.80 27.75 -21.62%
DPS 0.00 0.00 12.00 19.04 0.00 0.00 0.00 -
NAPS 1.553 1.51 1.416 1.319 1.802 1.7604 1.6814 -5.16%
Adjusted Per Share Value based on latest NOSH - 90,969
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 2.24 1.07 3.23 2.25 1.37 0.67 2.20 1.20%
EPS 0.22 0.10 0.31 0.21 0.13 0.06 0.22 0.00%
DPS 0.00 0.00 0.13 0.21 0.00 0.00 0.00 -
NAPS 0.0174 0.0168 0.0157 0.0146 0.0143 0.0139 0.0133 19.63%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 3.10 2.26 1.98 0.97 1.09 1.15 1.11 -
P/RPS 1.55 2.35 0.68 0.48 0.63 1.36 0.40 146.91%
P/EPS 16.10 24.33 7.15 5.09 6.62 14.74 4.00 153.24%
EY 6.21 4.11 13.99 19.66 15.10 6.78 25.00 -60.51%
DY 0.00 0.00 6.06 19.63 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 1.40 0.74 0.60 0.65 0.66 109.54%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 01/04/04 05/01/04 17/10/03 08/07/03 07/04/03 06/01/03 21/10/02 -
Price 3.47 2.45 2.07 1.61 0.82 1.14 1.06 -
P/RPS 1.74 2.55 0.71 0.79 0.47 1.34 0.38 176.00%
P/EPS 18.02 26.37 7.47 8.44 4.98 14.62 3.82 181.53%
EY 5.55 3.79 13.39 11.84 20.07 6.84 26.18 -64.48%
DY 0.00 0.00 5.80 11.83 0.00 0.00 0.00 -
P/NAPS 2.23 1.62 1.46 1.22 0.46 0.65 0.63 132.43%

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