[TOPGLOV] QoQ Quarter Result on 30-Nov-2005 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 58.65%
YoY- 42.19%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 307,587 247,830 228,507 208,687 194,782 159,173 148,745 62.09%
PBT 22,906 24,600 23,317 20,950 17,623 17,118 16,048 26.68%
Tax -3,785 -3,305 -3,218 -2,404 -6,067 -2,317 -2,125 46.78%
NP 19,121 21,295 20,099 18,546 11,556 14,801 13,923 23.48%
-
NP to SH 18,794 21,238 20,001 18,359 11,572 14,801 13,923 22.07%
-
Tax Rate 16.52% 13.43% 13.80% 11.47% 34.43% 13.54% 13.24% -
Total Cost 288,466 226,535 208,408 190,141 183,226 144,372 134,822 65.81%
-
Net Worth 191,935 191,161 190,123 230,858 188,413 191,210 178,983 4.75%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 9,270 6,690 - - 9,420 5,634 - -
Div Payout % 49.33% 31.50% - - 81.41% 38.07% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 191,935 191,161 190,123 230,858 188,413 191,210 178,983 4.75%
NOSH 191,935 191,161 190,123 189,073 188,413 187,829 186,635 1.87%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 6.22% 8.59% 8.80% 8.89% 5.93% 9.30% 9.36% -
ROE 9.79% 11.11% 10.52% 7.95% 6.14% 7.74% 7.78% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 160.26 129.64 120.19 110.37 103.38 84.74 79.70 59.10%
EPS 7.14 7.93 7.52 9.71 6.14 7.88 7.46 -2.87%
DPS 4.83 3.50 0.00 0.00 5.00 3.00 0.00 -
NAPS 1.00 1.00 1.00 1.221 1.00 1.018 0.959 2.82%
Adjusted Per Share Value based on latest NOSH - 189,073
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 3.75 3.02 2.78 2.54 2.37 1.94 1.81 62.30%
EPS 0.23 0.26 0.24 0.22 0.14 0.18 0.17 22.25%
DPS 0.11 0.08 0.00 0.00 0.11 0.07 0.00 -
NAPS 0.0234 0.0233 0.0232 0.0281 0.0229 0.0233 0.0218 4.82%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 8.65 9.20 7.65 5.55 5.00 4.48 4.68 -
P/RPS 5.40 7.10 6.36 5.03 4.84 5.29 5.87 -5.39%
P/EPS 88.34 82.81 72.72 57.16 81.41 56.85 62.73 25.55%
EY 1.13 1.21 1.38 1.75 1.23 1.76 1.59 -20.31%
DY 0.56 0.38 0.00 0.00 1.00 0.67 0.00 -
P/NAPS 8.65 9.20 7.65 4.55 5.00 4.40 4.88 46.31%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 17/10/06 04/07/06 04/04/06 04/01/06 18/10/05 04/07/05 05/04/05 -
Price 9.90 9.10 7.70 6.80 5.00 4.60 4.60 -
P/RPS 6.18 7.02 6.41 6.16 4.84 5.43 5.77 4.66%
P/EPS 101.10 81.91 73.19 70.03 81.41 58.38 61.66 38.92%
EY 0.99 1.22 1.37 1.43 1.23 1.71 1.62 -27.92%
DY 0.49 0.38 0.00 0.00 1.00 0.65 0.00 -
P/NAPS 9.90 9.10 7.70 5.57 5.00 4.52 4.80 61.81%

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