[TOPGLOV] QoQ Quarter Result on 28-Feb-2005 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 7.83%
YoY- 51.22%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 208,687 194,782 159,173 148,745 139,127 123,250 111,349 51.95%
PBT 20,950 17,623 17,118 16,048 14,957 15,167 10,804 55.43%
Tax -2,404 -6,067 -2,317 -2,125 -2,045 -3,378 -771 113.28%
NP 18,546 11,556 14,801 13,923 12,912 11,789 10,033 50.56%
-
NP to SH 18,359 11,572 14,801 13,923 12,912 11,789 10,033 49.54%
-
Tax Rate 11.47% 34.43% 13.54% 13.24% 13.67% 22.27% 7.14% -
Total Cost 190,141 183,226 144,372 134,822 126,215 111,461 101,316 52.08%
-
Net Worth 230,858 188,413 191,210 178,983 169,185 92,776 148,784 33.99%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - 9,420 5,634 - - 4,174 4,623 -
Div Payout % - 81.41% 38.07% - - 35.41% 46.08% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 230,858 188,413 191,210 178,983 169,185 92,776 148,784 33.99%
NOSH 189,073 188,413 187,829 186,635 92,958 92,776 92,470 61.02%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 8.89% 5.93% 9.30% 9.36% 9.28% 9.57% 9.01% -
ROE 7.95% 6.14% 7.74% 7.78% 7.63% 12.71% 6.74% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 110.37 103.38 84.74 79.70 149.66 132.85 120.42 -5.63%
EPS 9.71 6.14 7.88 7.46 13.89 6.35 10.85 -7.12%
DPS 0.00 5.00 3.00 0.00 0.00 4.50 5.00 -
NAPS 1.221 1.00 1.018 0.959 1.82 1.00 1.609 -16.78%
Adjusted Per Share Value based on latest NOSH - 186,635
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 2.54 2.37 1.94 1.81 1.69 1.50 1.36 51.59%
EPS 0.22 0.14 0.18 0.17 0.16 0.14 0.12 49.73%
DPS 0.00 0.11 0.07 0.00 0.00 0.05 0.06 -
NAPS 0.0281 0.0229 0.0233 0.0218 0.0206 0.0113 0.0181 34.04%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 5.55 5.00 4.48 4.68 4.03 3.62 3.50 -
P/RPS 5.03 4.84 5.29 5.87 2.69 2.72 2.91 43.98%
P/EPS 57.16 81.41 56.85 62.73 29.01 28.49 32.26 46.37%
EY 1.75 1.23 1.76 1.59 3.45 3.51 3.10 -31.67%
DY 0.00 1.00 0.67 0.00 0.00 1.24 1.43 -
P/NAPS 4.55 5.00 4.40 4.88 2.21 3.62 2.18 63.24%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 04/01/06 18/10/05 04/07/05 05/04/05 05/01/05 12/10/04 02/07/04 -
Price 6.80 5.00 4.60 4.60 4.38 3.70 3.55 -
P/RPS 6.16 4.84 5.43 5.77 2.93 2.79 2.95 63.29%
P/EPS 70.03 81.41 58.38 61.66 31.53 29.12 32.72 66.00%
EY 1.43 1.23 1.71 1.62 3.17 3.43 3.06 -39.75%
DY 0.00 1.00 0.65 0.00 0.00 1.22 1.41 -
P/NAPS 5.57 5.00 4.52 4.80 2.41 3.70 2.21 85.09%

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