[TOPGLOV] QoQ Quarter Result on 30-Nov-2008 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 36.04%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 424,514 371,965 346,522 386,076 364,534 356,139 320,775 20.47%
PBT 79,451 54,338 44,905 43,298 38,286 30,008 31,773 83.92%
Tax -24,468 -11,959 -8,712 -8,783 -13,378 -4,969 -3,404 271.11%
NP 54,983 42,379 36,193 34,515 24,908 25,039 28,369 55.26%
-
NP to SH 56,810 42,167 35,997 34,159 25,109 26,093 29,480 54.67%
-
Tax Rate 30.80% 22.01% 19.40% 20.29% 34.94% 16.56% 10.71% -
Total Cost 369,531 329,586 310,329 351,561 339,626 331,100 292,406 16.83%
-
Net Worth 592,606 798,550 727,598 710,860 671,999 629,933 641,588 -5.14%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 22,222 20,626 - - 17,660 15,047 - -
Div Payout % 39.12% 48.92% - - 70.34% 57.67% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 592,606 798,550 727,598 710,860 671,999 629,933 641,588 -5.14%
NOSH 296,303 294,668 294,574 294,474 294,349 300,957 300,509 -0.93%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 12.95% 11.39% 10.44% 8.94% 6.83% 7.03% 8.84% -
ROE 9.59% 5.28% 4.95% 4.81% 3.74% 4.14% 4.59% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 143.27 126.23 117.63 131.11 123.84 118.34 106.74 21.61%
EPS 9.39 14.31 12.22 11.60 8.53 8.67 9.81 -2.86%
DPS 7.50 7.00 0.00 0.00 6.00 5.00 0.00 -
NAPS 2.00 2.71 2.47 2.414 2.283 2.0931 2.135 -4.24%
Adjusted Per Share Value based on latest NOSH - 294,474
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 5.17 4.53 4.22 4.70 4.44 4.34 3.91 20.40%
EPS 0.69 0.51 0.44 0.42 0.31 0.32 0.36 54.11%
DPS 0.27 0.25 0.00 0.00 0.22 0.18 0.00 -
NAPS 0.0722 0.0973 0.0886 0.0866 0.0818 0.0767 0.0781 -5.08%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 6.95 5.85 4.48 3.68 4.06 4.52 5.05 -
P/RPS 4.85 4.63 3.81 2.81 3.28 3.82 4.73 1.67%
P/EPS 36.25 40.88 36.66 31.72 47.59 52.13 51.48 -20.80%
EY 2.76 2.45 2.73 3.15 2.10 1.92 1.94 26.41%
DY 1.08 1.20 0.00 0.00 1.48 1.11 0.00 -
P/NAPS 3.48 2.16 1.81 1.52 1.78 2.16 2.37 29.09%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 03/04/08 -
Price 8.15 6.50 4.98 4.02 3.78 4.20 3.98 -
P/RPS 5.69 5.15 4.23 3.07 3.05 3.55 3.73 32.41%
P/EPS 42.51 45.42 40.75 34.66 44.31 48.44 40.57 3.15%
EY 2.35 2.20 2.45 2.89 2.26 2.06 2.46 -2.99%
DY 0.92 1.08 0.00 0.00 1.59 1.19 0.00 -
P/NAPS 4.08 2.40 2.02 1.67 1.66 2.01 1.86 68.58%

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