[TOPGLOV] QoQ TTM Result on 28-Feb-2007 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 6.32%
YoY- 39.41%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 1,256,977 1,228,778 1,228,802 1,175,069 1,092,208 992,611 879,806 26.82%
PBT 124,349 118,644 110,297 105,428 99,678 91,773 86,490 27.35%
Tax -31,012 -29,992 -15,074 -14,536 -14,061 -12,712 -14,994 62.26%
NP 93,337 88,652 95,223 90,892 85,617 79,061 71,496 19.42%
-
NP to SH 94,098 89,560 94,909 90,245 84,878 78,392 71,170 20.44%
-
Tax Rate 24.94% 25.28% 13.67% 13.79% 14.11% 13.85% 17.34% -
Total Cost 1,163,640 1,140,126 1,133,579 1,084,177 1,006,591 913,550 808,310 27.46%
-
Net Worth 645,644 621,761 602,281 527,898 192,447 191,935 191,161 124.94%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 28,219 28,219 21,262 15,961 15,961 15,961 16,111 45.25%
Div Payout % 29.99% 31.51% 22.40% 17.69% 18.80% 20.36% 22.64% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 645,644 621,761 602,281 527,898 192,447 191,935 191,161 124.94%
NOSH 300,439 310,880 299,791 277,549 192,447 191,935 191,161 35.14%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 7.43% 7.21% 7.75% 7.74% 7.84% 7.96% 8.13% -
ROE 14.57% 14.40% 15.76% 17.10% 44.10% 40.84% 37.23% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 418.38 395.26 409.89 423.37 567.53 517.16 460.24 -6.15%
EPS 31.32 28.81 31.66 32.51 44.10 40.84 37.23 -10.87%
DPS 9.39 9.08 7.09 5.75 8.33 8.33 8.50 6.85%
NAPS 2.149 2.00 2.009 1.902 1.00 1.00 1.00 66.45%
Adjusted Per Share Value based on latest NOSH - 277,549
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 15.31 14.97 14.97 14.31 13.30 12.09 10.72 26.79%
EPS 1.15 1.09 1.16 1.10 1.03 0.95 0.87 20.42%
DPS 0.34 0.34 0.26 0.19 0.19 0.19 0.20 42.39%
NAPS 0.0786 0.0757 0.0734 0.0643 0.0234 0.0234 0.0233 124.76%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 5.85 7.05 8.65 8.85 12.90 8.65 9.20 -
P/RPS 1.40 1.78 2.11 2.09 2.27 1.67 2.00 -21.14%
P/EPS 18.68 24.47 27.32 27.22 29.25 21.18 24.71 -17.00%
EY 5.35 4.09 3.66 3.67 3.42 4.72 4.05 20.37%
DY 1.61 1.29 0.82 0.65 0.65 0.96 0.92 45.17%
P/NAPS 2.72 3.53 4.31 4.65 12.90 8.65 9.20 -55.58%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 03/01/08 19/10/07 04/07/07 04/04/07 04/01/07 17/10/06 04/07/06 -
Price 6.50 6.50 8.35 8.95 13.80 9.90 9.10 -
P/RPS 1.55 1.64 2.04 2.11 2.43 1.91 1.98 -15.04%
P/EPS 20.75 22.56 26.38 27.53 31.29 24.24 24.44 -10.32%
EY 4.82 4.43 3.79 3.63 3.20 4.13 4.09 11.55%
DY 1.45 1.40 0.85 0.64 0.60 0.84 0.93 34.42%
P/NAPS 3.02 3.25 4.16 4.71 13.80 9.90 9.10 -52.03%

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