[TOPGLOV] QoQ Quarter Result on 30-Nov-2009 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 14.78%
YoY- 90.9%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 541,386 555,851 509,895 472,300 424,514 371,965 346,522 34.53%
PBT 41,109 83,324 93,885 86,643 79,451 54,338 44,905 -5.70%
Tax 5,116 -17,944 -21,627 -20,095 -24,468 -11,959 -8,712 -
NP 46,225 65,380 72,258 66,548 54,983 42,379 36,193 17.66%
-
NP to SH 45,013 64,484 70,526 65,208 56,810 42,167 35,997 16.02%
-
Tax Rate -12.44% 21.54% 23.04% 23.19% 30.80% 22.01% 19.40% -
Total Cost 495,161 490,471 437,637 405,752 369,531 329,586 310,329 36.43%
-
Net Worth 1,117,315 1,019,761 904,794 887,470 592,606 798,550 727,598 32.99%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 43,211 42,363 - - 22,222 20,626 - -
Div Payout % 96.00% 65.70% - - 39.12% 48.92% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 1,117,315 1,019,761 904,794 887,470 592,606 798,550 727,598 32.99%
NOSH 617,301 302,599 299,600 297,210 296,303 294,668 294,574 63.53%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 8.54% 11.76% 14.17% 14.09% 12.95% 11.39% 10.44% -
ROE 4.03% 6.32% 7.79% 7.35% 9.59% 5.28% 4.95% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 87.70 183.69 170.19 158.91 143.27 126.23 117.63 -17.73%
EPS 7.30 21.31 23.54 21.94 9.39 14.31 12.22 -29.00%
DPS 7.00 14.00 0.00 0.00 7.50 7.00 0.00 -
NAPS 1.81 3.37 3.02 2.986 2.00 2.71 2.47 -18.67%
Adjusted Per Share Value based on latest NOSH - 297,210
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 6.59 6.77 6.21 5.75 5.17 4.53 4.22 34.49%
EPS 0.55 0.79 0.86 0.79 0.69 0.51 0.44 15.99%
DPS 0.53 0.52 0.00 0.00 0.27 0.25 0.00 -
NAPS 0.1361 0.1242 0.1102 0.1081 0.0722 0.0973 0.0886 33.02%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 6.07 12.28 11.32 9.15 6.95 5.85 4.48 -
P/RPS 6.92 6.69 6.65 5.76 4.85 4.63 3.81 48.70%
P/EPS 83.24 57.63 48.09 41.70 36.25 40.88 36.66 72.49%
EY 1.20 1.74 2.08 2.40 2.76 2.45 2.73 -42.10%
DY 1.15 1.14 0.00 0.00 1.08 1.20 0.00 -
P/NAPS 3.35 3.64 3.75 3.06 3.48 2.16 1.81 50.57%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 -
Price 5.69 12.84 12.56 9.50 8.15 6.50 4.98 -
P/RPS 6.49 6.99 7.38 5.98 5.69 5.15 4.23 32.92%
P/EPS 78.03 60.25 53.36 43.30 42.51 45.42 40.75 54.01%
EY 1.28 1.66 1.87 2.31 2.35 2.20 2.45 -35.05%
DY 1.23 1.09 0.00 0.00 0.92 1.08 0.00 -
P/NAPS 3.14 3.81 4.16 3.18 4.08 2.40 2.02 34.08%

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