[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2013 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
13-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 37.35%
YoY- 6.76%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 1,122,257 573,986 2,313,234 1,765,075 1,160,993 584,575 2,314,454 -38.36%
PBT 111,949 61,840 242,204 175,145 131,772 70,383 240,702 -40.05%
Tax -17,783 -9,894 -39,375 -23,378 -21,550 -11,487 -33,417 -34.40%
NP 94,166 51,946 202,829 151,767 110,222 58,896 207,285 -40.99%
-
NP to SH 91,831 50,277 196,500 148,078 107,807 57,492 202,726 -41.10%
-
Tax Rate 15.88% 16.00% 16.26% 13.35% 16.35% 16.32% 13.88% -
Total Cost 1,028,091 522,040 2,110,405 1,613,308 1,050,771 525,679 2,107,169 -38.10%
-
Net Worth 1,352,645 1,432,057 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 3.73%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - 99,133 43,351 - - 98,970 -
Div Payout % - - 50.45% 29.28% - - 48.82% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 1,352,645 1,432,057 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 3.73%
NOSH 620,479 619,938 619,585 619,314 619,224 618,858 618,568 0.20%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.39% 9.05% 8.77% 8.60% 9.49% 10.08% 8.96% -
ROE 6.79% 3.51% 14.48% 11.02% 8.02% 4.28% 15.83% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 180.87 92.59 373.35 285.00 187.49 94.46 374.16 -38.48%
EPS 14.80 8.11 31.72 23.91 17.41 9.29 32.77 -41.22%
DPS 0.00 0.00 16.00 7.00 0.00 0.00 16.00 -
NAPS 2.18 2.31 2.19 2.17 2.17 2.17 2.07 3.52%
Adjusted Per Share Value based on latest NOSH - 619,553
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 14.35 7.34 29.58 22.57 14.85 7.48 29.60 -38.36%
EPS 1.17 0.64 2.51 1.89 1.38 0.74 2.59 -41.21%
DPS 0.00 0.00 1.27 0.55 0.00 0.00 1.27 -
NAPS 0.173 0.1831 0.1735 0.1719 0.1718 0.1717 0.1637 3.76%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 5.77 5.72 6.14 6.38 5.49 5.64 5.29 -
P/RPS 3.19 6.18 1.64 2.24 2.93 5.97 1.41 72.59%
P/EPS 38.99 70.53 19.36 26.68 31.53 60.71 16.14 80.33%
EY 2.56 1.42 5.17 3.75 3.17 1.65 6.20 -44.64%
DY 0.00 0.00 2.61 1.10 0.00 0.00 3.02 -
P/NAPS 2.65 2.48 2.80 2.94 2.53 2.60 2.56 2.33%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 -
Price 5.28 5.80 6.15 6.35 5.41 5.70 5.15 -
P/RPS 2.92 6.26 1.65 2.23 2.89 6.03 1.38 65.04%
P/EPS 35.68 71.52 19.39 26.56 31.07 61.36 15.71 73.04%
EY 2.80 1.40 5.16 3.77 3.22 1.63 6.36 -42.21%
DY 0.00 0.00 2.60 1.10 0.00 0.00 3.11 -
P/NAPS 2.42 2.51 2.81 2.93 2.49 2.63 2.49 -1.88%

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