[TOPGLOV] QoQ TTM 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- 10.24%
YoY- 33.49%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 992,611 879,806 791,149 711,387 641,827 570,295 522,471 53.21%
PBT 91,773 86,490 79,008 71,739 65,746 63,290 56,976 37.28%
Tax -12,712 -14,994 -14,006 -12,913 -12,554 -9,865 -8,319 32.56%
NP 79,061 71,496 65,002 58,826 53,192 53,425 48,657 38.08%
-
NP to SH 78,392 71,170 64,733 58,655 53,208 53,425 48,657 37.31%
-
Tax Rate 13.85% 17.34% 17.73% 18.00% 19.09% 15.59% 14.60% -
Total Cost 913,550 808,310 726,147 652,561 588,635 516,870 473,814 54.72%
-
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 15,961 16,111 15,055 15,055 15,055 9,809 6,486 81.97%
Div Payout % 20.36% 22.64% 23.26% 25.67% 28.30% 18.36% 13.33% -
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 7.96% 8.13% 8.22% 8.27% 8.29% 9.37% 9.31% -
ROE 40.84% 37.23% 34.05% 25.41% 28.24% 27.94% 27.19% -
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 517.16 460.24 416.12 376.25 340.65 303.62 279.94 50.39%
EPS 40.84 37.23 34.05 31.02 28.24 28.44 26.07 34.77%
DPS 8.33 8.50 8.00 8.00 7.99 5.22 3.48 78.65%
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 12.09 10.72 9.64 8.67 7.82 6.95 6.36 53.27%
EPS 0.95 0.87 0.79 0.71 0.65 0.65 0.59 37.25%
DPS 0.19 0.20 0.18 0.18 0.18 0.12 0.08 77.72%
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 1.67 2.00 1.84 1.48 1.47 1.48 1.67 0.00%
P/EPS 21.18 24.71 22.47 17.89 17.71 15.75 17.95 11.62%
EY 4.72 4.05 4.45 5.59 5.65 6.35 5.57 -10.42%
DY 0.96 0.92 1.05 1.44 1.60 1.17 0.74 18.89%
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 1.91 1.98 1.85 1.81 1.47 1.52 1.64 10.66%
P/EPS 24.24 24.44 22.62 21.92 17.71 16.17 17.64 23.52%
EY 4.13 4.09 4.42 4.56 5.65 6.18 5.67 -18.99%
DY 0.84 0.93 1.04 1.18 1.60 1.14 0.76 6.88%
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