[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2012 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
14-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 63.39%
YoY- 59.32%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 1,160,993 584,575 2,314,454 1,707,129 1,103,834 554,843 2,053,916 -31.65%
PBT 131,772 70,383 240,702 174,076 110,393 41,591 145,470 -6.38%
Tax -21,550 -11,487 -33,417 -32,579 -23,742 -9,136 -30,338 -20.40%
NP 110,222 58,896 207,285 141,497 86,651 32,455 115,132 -2.86%
-
NP to SH 107,807 57,492 202,726 138,697 84,887 31,432 113,091 -3.14%
-
Tax Rate 16.35% 16.32% 13.88% 18.72% 21.51% 21.97% 20.86% -
Total Cost 1,050,771 525,679 2,107,169 1,565,632 1,017,183 522,388 1,938,784 -33.55%
-
Net Worth 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 1,143,795 11.34%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - 98,970 43,304 - - 68,009 -
Div Payout % - - 48.82% 31.22% - - 60.14% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 1,143,795 11.34%
NOSH 619,224 618,858 618,568 618,630 618,709 618,740 618,267 0.10%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 9.49% 10.08% 8.96% 8.29% 7.85% 5.85% 5.61% -
ROE 8.02% 4.28% 15.83% 11.50% 7.11% 2.65% 9.89% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 187.49 94.46 374.16 275.95 178.41 89.67 332.20 -31.72%
EPS 17.41 9.29 32.77 22.42 13.72 5.08 18.29 -3.23%
DPS 0.00 0.00 16.00 7.00 0.00 0.00 11.00 -
NAPS 2.17 2.17 2.07 1.95 1.93 1.92 1.85 11.23%
Adjusted Per Share Value based on latest NOSH - 618,505
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 14.14 7.12 28.20 20.80 13.45 6.76 25.02 -31.66%
EPS 1.31 0.70 2.47 1.69 1.03 0.38 1.38 -3.41%
DPS 0.00 0.00 1.21 0.53 0.00 0.00 0.83 -
NAPS 0.1637 0.1636 0.156 0.147 0.1455 0.1447 0.1394 11.31%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 5.49 5.64 5.29 4.47 4.87 4.61 4.86 -
P/RPS 2.93 5.97 1.41 1.62 2.73 5.14 1.46 59.16%
P/EPS 31.53 60.71 16.14 19.94 35.50 90.75 26.57 12.09%
EY 3.17 1.65 6.20 5.02 2.82 1.10 3.76 -10.76%
DY 0.00 0.00 3.02 1.57 0.00 0.00 2.26 -
P/NAPS 2.53 2.60 2.56 2.29 2.52 2.40 2.63 -2.55%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 16/12/11 11/10/11 -
Price 5.41 5.70 5.15 4.66 4.92 4.44 4.07 -
P/RPS 2.89 6.03 1.38 1.69 2.76 4.95 1.23 76.82%
P/EPS 31.07 61.36 15.71 20.79 35.86 87.40 22.25 24.95%
EY 3.22 1.63 6.36 4.81 2.79 1.14 4.49 -19.89%
DY 0.00 0.00 3.11 1.50 0.00 0.00 2.70 -
P/NAPS 2.49 2.63 2.49 2.39 2.55 2.31 2.20 8.61%

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