[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2010 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 47.51%
YoY- 78.25%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 976,717 491,509 2,079,432 1,538,046 982,195 472,300 1,529,077 -25.89%
PBT 75,880 44,405 304,961 263,852 180,528 86,643 221,992 -51.20%
Tax -13,607 -8,072 -54,550 -59,666 -41,722 -20,095 -53,922 -60.16%
NP 62,273 36,333 250,411 204,186 138,806 66,548 168,070 -48.50%
-
NP to SH 61,460 36,050 245,231 200,218 135,734 65,208 169,133 -49.17%
-
Tax Rate 17.93% 18.18% 17.89% 22.61% 23.11% 23.19% 24.29% -
Total Cost 914,444 455,176 1,829,021 1,333,860 843,389 405,752 1,361,007 -23.34%
-
Net Worth 1,125,324 1,174,871 1,114,353 1,014,333 902,303 887,470 407,102 97.32%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - 98,506 42,138 - - 32,450 -
Div Payout % - - 40.17% 21.05% - - 19.19% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 1,125,324 1,174,871 1,114,353 1,014,333 902,303 887,470 407,102 97.32%
NOSH 618,309 618,353 615,665 300,989 298,776 297,210 295,001 63.99%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.38% 7.39% 12.04% 13.28% 14.13% 14.09% 10.99% -
ROE 5.46% 3.07% 22.01% 19.74% 15.04% 7.35% 41.55% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 157.97 79.49 337.75 511.00 328.74 158.91 518.33 -54.81%
EPS 9.94 5.83 39.83 66.52 45.43 21.94 28.01 -49.97%
DPS 0.00 0.00 16.00 14.00 0.00 0.00 11.00 -
NAPS 1.82 1.90 1.81 3.37 3.02 2.986 1.38 20.32%
Adjusted Per Share Value based on latest NOSH - 302,599
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 11.90 5.99 25.33 18.74 11.97 5.75 18.63 -25.89%
EPS 0.75 0.44 2.99 2.44 1.65 0.79 2.06 -49.10%
DPS 0.00 0.00 1.20 0.51 0.00 0.00 0.40 -
NAPS 0.1371 0.1431 0.1358 0.1236 0.1099 0.1081 0.0496 97.32%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 4.89 5.70 6.07 12.28 11.32 9.15 6.95 -
P/RPS 3.10 7.17 1.80 2.40 3.44 5.76 1.34 75.18%
P/EPS 49.20 97.77 15.24 18.46 24.92 41.70 12.12 155.12%
EY 2.03 1.02 6.56 5.42 4.01 2.40 8.25 -60.83%
DY 0.00 0.00 2.64 1.14 0.00 0.00 1.58 -
P/NAPS 2.69 3.00 3.35 3.64 3.75 3.06 5.04 -34.27%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 16/03/11 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 -
Price 5.28 5.45 5.69 12.84 12.56 9.50 8.15 -
P/RPS 3.34 6.86 1.68 2.51 3.82 5.98 1.57 65.63%
P/EPS 53.12 93.48 14.29 19.30 27.65 43.30 14.22 141.33%
EY 1.88 1.07 7.00 5.18 3.62 2.31 7.03 -58.59%
DY 0.00 0.00 2.81 1.09 0.00 0.00 1.35 -
P/NAPS 2.90 2.87 3.14 3.81 4.16 3.18 5.91 -37.86%

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