[TOPGLOV] QoQ TTM Result on 30-Nov-2012 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- 12.85%
YoY- 110.92%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 2,313,234 2,372,400 2,371,613 2,344,186 2,314,454 2,248,965 2,181,033 3.99%
PBT 242,204 241,771 262,081 269,494 240,702 209,134 179,956 21.83%
Tax -39,375 -24,216 -31,225 -35,768 -33,417 -40,819 -40,446 -1.76%
NP 202,829 217,555 230,856 233,726 207,285 168,315 139,510 28.24%
-
NP to SH 196,500 212,107 225,646 228,786 202,726 164,731 136,518 27.39%
-
Tax Rate 16.26% 10.02% 11.91% 13.27% 13.88% 19.52% 22.48% -
Total Cost 2,110,405 2,154,845 2,140,757 2,110,460 2,107,169 2,080,650 2,041,523 2.23%
-
Net Worth 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 1,206,086 1,194,075 8.30%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 99,207 99,027 55,658 55,658 55,658 37,089 68,003 28.54%
Div Payout % 50.49% 46.69% 24.67% 24.33% 27.46% 22.51% 49.81% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 1,206,086 1,194,075 8.30%
NOSH 620,428 619,553 618,880 618,858 618,432 618,505 618,692 0.18%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 8.77% 9.17% 9.73% 9.97% 8.96% 7.48% 6.40% -
ROE 14.60% 15.78% 16.80% 17.04% 15.84% 13.66% 11.43% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 372.84 382.92 383.21 378.79 374.25 363.61 352.52 3.79%
EPS 31.67 34.24 36.46 36.97 32.78 26.63 22.07 27.13%
DPS 16.00 16.00 9.00 9.00 9.00 6.00 11.00 28.28%
NAPS 2.17 2.17 2.17 2.17 2.07 1.95 1.93 8.10%
Adjusted Per Share Value based on latest NOSH - 618,858
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 29.58 30.34 30.33 29.98 29.60 28.76 27.89 3.98%
EPS 2.51 2.71 2.89 2.93 2.59 2.11 1.75 27.09%
DPS 1.27 1.27 0.71 0.71 0.71 0.47 0.87 28.59%
NAPS 0.1722 0.1719 0.1717 0.1717 0.1637 0.1542 0.1527 8.31%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 6.14 6.38 5.49 5.64 5.29 4.47 4.87 -
P/RPS 1.65 1.67 1.43 1.49 1.41 1.23 1.38 12.61%
P/EPS 19.39 18.64 15.06 15.26 16.14 16.78 22.07 -8.24%
EY 5.16 5.37 6.64 6.55 6.20 5.96 4.53 9.04%
DY 2.61 2.51 1.64 1.60 1.70 1.34 2.26 10.04%
P/NAPS 2.83 2.94 2.53 2.60 2.56 2.29 2.52 8.01%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 -
Price 6.15 6.35 5.41 5.70 5.15 4.66 4.92 -
P/RPS 1.65 1.66 1.41 1.50 1.38 1.28 1.40 11.54%
P/EPS 19.42 18.55 14.84 15.42 15.71 17.50 22.30 -8.78%
EY 5.15 5.39 6.74 6.49 6.37 5.72 4.48 9.70%
DY 2.60 2.52 1.66 1.58 1.75 1.29 2.24 10.41%
P/NAPS 2.83 2.93 2.49 2.63 2.49 2.39 2.55 7.17%

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