[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
02-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 56.65%
YoY- 59.84%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 287,872 139,127 418,133 294,883 183,534 87,931 265,089 5.65%
PBT 31,004 14,957 45,190 30,023 19,219 9,322 29,264 3.92%
Tax -4,169 -2,045 -5,656 -2,278 -1,507 -817 -4,006 2.69%
NP 26,835 12,912 39,534 27,745 17,712 8,505 25,258 4.12%
-
NP to SH 26,835 12,912 39,534 27,745 17,712 8,505 25,258 4.12%
-
Tax Rate 13.45% 13.67% 12.52% 7.59% 7.84% 8.76% 13.69% -
Total Cost 261,037 126,215 378,599 267,138 165,822 79,426 239,831 5.81%
-
Net Worth 179,211 169,185 77,848 148,756 142,817 138,240 129,072 24.48%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - 6,495 4,622 - - 10,938 -
Div Payout % - - 16.43% 16.66% - - 43.31% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 179,211 169,185 77,848 148,756 142,817 138,240 129,072 24.48%
NOSH 186,873 92,958 92,787 92,452 91,962 91,550 91,152 61.45%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 9.32% 9.28% 9.45% 9.41% 9.65% 9.67% 9.53% -
ROE 14.97% 7.63% 50.78% 18.65% 12.40% 6.15% 19.57% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 154.05 149.66 450.63 318.96 199.57 96.05 290.82 -34.55%
EPS 14.36 13.89 21.30 30.01 19.26 9.29 27.71 -35.50%
DPS 0.00 0.00 7.00 5.00 0.00 0.00 12.00 -
NAPS 0.959 1.82 0.839 1.609 1.553 1.51 1.416 -22.89%
Adjusted Per Share Value based on latest NOSH - 92,470
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 3.50 1.69 5.09 3.59 2.23 1.07 3.23 5.50%
EPS 0.33 0.16 0.48 0.34 0.22 0.10 0.31 4.26%
DPS 0.00 0.00 0.08 0.06 0.00 0.00 0.13 -
NAPS 0.0218 0.0206 0.0095 0.0181 0.0174 0.0168 0.0157 24.48%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 4.68 4.03 3.62 3.50 3.10 2.26 1.98 -
P/RPS 3.04 2.69 0.80 1.10 1.55 2.35 0.68 171.62%
P/EPS 32.59 29.01 8.50 11.66 16.10 24.33 7.15 175.16%
EY 3.07 3.45 11.77 8.57 6.21 4.11 13.99 -63.65%
DY 0.00 0.00 1.93 1.43 0.00 0.00 6.06 -
P/NAPS 4.88 2.21 4.31 2.18 2.00 1.50 1.40 130.06%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 05/04/05 05/01/05 12/10/04 02/07/04 01/04/04 05/01/04 17/10/03 -
Price 4.60 4.38 3.70 3.55 3.47 2.45 2.07 -
P/RPS 2.99 2.93 0.82 1.11 1.74 2.55 0.71 161.00%
P/EPS 32.03 31.53 8.68 11.83 18.02 26.37 7.47 164.16%
EY 3.12 3.17 11.52 8.45 5.55 3.79 13.39 -62.16%
DY 0.00 0.00 1.89 1.41 0.00 0.00 5.80 -
P/NAPS 4.80 2.41 4.41 2.21 2.23 1.62 1.46 121.26%

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