[TOPGLOV] QoQ TTM Result on 28-Feb-2009 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
07-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 5.67%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 1,615,301 1,529,077 1,469,097 1,453,271 1,427,524 1,377,931 1,320,960 14.33%
PBT 265,337 221,992 180,827 156,497 143,365 134,627 127,594 62.84%
Tax -65,234 -53,922 -42,832 -35,842 -30,534 -26,524 -31,849 61.21%
NP 200,103 168,070 137,995 120,655 112,831 108,103 95,745 63.39%
-
NP to SH 200,182 169,133 137,432 121,358 114,841 110,065 98,401 60.48%
-
Tax Rate 24.59% 24.29% 23.69% 22.90% 21.30% 19.70% 24.96% -
Total Cost 1,415,198 1,361,007 1,331,102 1,332,616 1,314,693 1,269,828 1,225,215 10.07%
-
Net Worth 594,421 592,606 798,550 727,598 710,860 671,999 629,933 -3.79%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 42,849 42,849 38,287 32,708 32,708 32,708 31,275 23.33%
Div Payout % 21.41% 25.33% 27.86% 26.95% 28.48% 29.72% 31.78% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 594,421 592,606 798,550 727,598 710,860 671,999 629,933 -3.79%
NOSH 297,210 296,303 294,668 294,574 294,474 294,349 300,957 -0.83%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 12.39% 10.99% 9.39% 8.30% 7.90% 7.85% 7.25% -
ROE 33.68% 28.54% 17.21% 16.68% 16.16% 16.38% 15.62% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 543.49 516.05 498.56 493.35 484.77 468.13 438.92 15.29%
EPS 67.35 57.08 46.64 41.20 39.00 37.39 32.70 61.80%
DPS 14.50 14.50 13.00 11.10 11.11 11.11 10.39 24.85%
NAPS 2.00 2.00 2.71 2.47 2.414 2.283 2.0931 -2.98%
Adjusted Per Share Value based on latest NOSH - 294,574
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 20.66 19.55 18.79 18.58 18.25 17.62 16.89 14.36%
EPS 2.56 2.16 1.76 1.55 1.47 1.41 1.26 60.34%
DPS 0.55 0.55 0.49 0.42 0.42 0.42 0.40 23.62%
NAPS 0.076 0.0758 0.1021 0.093 0.0909 0.0859 0.0806 -3.83%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 9.15 6.95 5.85 4.48 3.68 4.06 4.52 -
P/RPS 1.68 1.35 1.17 0.91 0.76 0.87 1.03 38.52%
P/EPS 13.59 12.18 12.54 10.87 9.44 10.86 13.82 -1.11%
EY 7.36 8.21 7.97 9.20 10.60 9.21 7.23 1.19%
DY 1.58 2.09 2.22 2.48 3.02 2.74 2.30 -22.12%
P/NAPS 4.58 3.48 2.16 1.81 1.52 1.78 2.16 64.97%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 -
Price 9.50 8.15 6.50 4.98 4.02 3.78 4.20 -
P/RPS 1.75 1.58 1.30 1.01 0.83 0.81 0.96 49.17%
P/EPS 14.10 14.28 13.94 12.09 10.31 10.11 12.85 6.37%
EY 7.09 7.00 7.18 8.27 9.70 9.89 7.78 -5.99%
DY 1.53 1.78 2.00 2.23 2.76 2.94 2.47 -27.31%
P/NAPS 4.75 4.08 2.40 2.02 1.67 1.66 2.01 77.32%

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