[TOPGLOV] QoQ Quarter Result on 28-Feb-2003 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
07-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 10.94%
YoY- 23.67%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 87,931 80,014 72,516 57,427 55,132 52,068 43,773 59.13%
PBT 9,322 9,411 7,643 6,280 5,930 5,384 5,076 49.91%
Tax -817 -1,511 -984 -653 -858 -1,142 -312 89.87%
NP 8,505 7,900 6,659 5,627 5,072 4,242 4,764 47.11%
-
NP to SH 8,505 7,900 6,659 5,627 5,072 4,242 4,764 47.11%
-
Tax Rate 8.76% 16.06% 12.87% 10.40% 14.47% 21.21% 6.15% -
Total Cost 79,426 72,114 65,857 51,800 50,060 47,826 39,009 60.57%
-
Net Worth 138,240 130,398 119,989 117,088 114,471 109,226 106,861 18.70%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - 7,289 6,640 - - - - -
Div Payout % - 92.28% 99.73% - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 138,240 130,398 119,989 117,088 114,471 109,226 106,861 18.70%
NOSH 91,550 91,123 90,969 64,976 65,025 64,961 64,993 25.63%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 9.67% 9.87% 9.18% 9.80% 9.20% 8.15% 10.88% -
ROE 6.15% 6.06% 5.55% 4.81% 4.43% 3.88% 4.46% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 96.05 87.81 79.71 88.38 84.79 80.15 67.35 26.67%
EPS 9.29 8.67 7.32 8.66 7.80 6.53 7.33 17.09%
DPS 0.00 8.00 7.30 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.431 1.319 1.802 1.7604 1.6814 1.6442 -5.51%
Adjusted Per Share Value based on latest NOSH - 64,976
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 1.07 0.97 0.88 0.70 0.67 0.63 0.53 59.66%
EPS 0.10 0.10 0.08 0.07 0.06 0.05 0.06 40.52%
DPS 0.00 0.09 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0159 0.0146 0.0143 0.0139 0.0133 0.013 18.62%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.26 1.98 0.97 1.09 1.15 1.11 1.10 -
P/RPS 2.35 2.25 1.22 1.23 1.36 1.38 1.63 27.59%
P/EPS 24.33 22.84 13.25 12.59 14.74 17.00 15.01 37.94%
EY 4.11 4.38 7.55 7.94 6.78 5.88 6.66 -27.49%
DY 0.00 4.04 7.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.38 0.74 0.60 0.65 0.66 0.67 71.05%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 05/01/04 17/10/03 08/07/03 07/04/03 06/01/03 21/10/02 27/08/02 -
Price 2.45 2.07 1.61 0.82 1.14 1.06 1.11 -
P/RPS 2.55 2.36 2.02 0.93 1.34 1.32 1.65 33.63%
P/EPS 26.37 23.88 21.99 9.47 14.62 16.23 15.14 44.71%
EY 3.79 4.19 4.55 10.56 6.84 6.16 6.60 -30.88%
DY 0.00 3.86 4.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.45 1.22 0.46 0.65 0.63 0.68 78.28%

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