[TOPGLOV] QoQ TTM Result on 31-Aug-2008 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
22-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 11.85%
YoY- 22.9%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 1,469,097 1,453,271 1,427,524 1,377,931 1,320,960 1,266,384 1,256,977 10.94%
PBT 180,827 156,497 143,365 134,627 127,594 127,055 124,349 28.32%
Tax -42,832 -35,842 -30,534 -26,524 -31,849 -30,723 -31,012 23.99%
NP 137,995 120,655 112,831 108,103 95,745 96,332 93,337 29.74%
-
NP to SH 137,432 121,358 114,841 110,065 98,401 98,210 94,098 28.69%
-
Tax Rate 23.69% 22.90% 21.30% 19.70% 24.96% 24.18% 24.94% -
Total Cost 1,331,102 1,332,616 1,314,693 1,269,828 1,225,215 1,170,052 1,163,640 9.36%
-
Net Worth 798,550 727,598 710,860 671,999 629,933 641,588 645,644 15.20%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 38,287 32,708 32,708 32,708 31,275 28,219 28,219 22.53%
Div Payout % 27.86% 26.95% 28.48% 29.72% 31.78% 28.73% 29.99% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 798,550 727,598 710,860 671,999 629,933 641,588 645,644 15.20%
NOSH 294,668 294,574 294,474 294,349 300,957 300,509 300,439 -1.28%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 9.39% 8.30% 7.90% 7.85% 7.25% 7.61% 7.43% -
ROE 17.21% 16.68% 16.16% 16.38% 15.62% 15.31% 14.57% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 498.56 493.35 484.77 468.13 438.92 421.41 418.38 12.38%
EPS 46.64 41.20 39.00 37.39 32.70 32.68 31.32 30.37%
DPS 13.00 11.10 11.11 11.11 10.39 9.39 9.39 24.19%
NAPS 2.71 2.47 2.414 2.283 2.0931 2.135 2.149 16.70%
Adjusted Per Share Value based on latest NOSH - 294,349
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 18.79 18.58 18.25 17.62 16.89 16.19 16.07 10.97%
EPS 1.76 1.55 1.47 1.41 1.26 1.26 1.20 29.05%
DPS 0.49 0.42 0.42 0.42 0.40 0.36 0.36 22.79%
NAPS 0.1021 0.093 0.0909 0.0859 0.0806 0.082 0.0826 15.16%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 5.85 4.48 3.68 4.06 4.52 5.05 5.85 -
P/RPS 1.17 0.91 0.76 0.87 1.03 1.20 1.40 -11.26%
P/EPS 12.54 10.87 9.44 10.86 13.82 15.45 18.68 -23.31%
EY 7.97 9.20 10.60 9.21 7.23 6.47 5.35 30.40%
DY 2.22 2.48 3.02 2.74 2.30 1.86 1.61 23.86%
P/NAPS 2.16 1.81 1.52 1.78 2.16 2.37 2.72 -14.23%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 23/06/09 07/04/09 06/01/09 22/10/08 02/07/08 03/04/08 03/01/08 -
Price 6.50 4.98 4.02 3.78 4.20 3.98 6.50 -
P/RPS 1.30 1.01 0.83 0.81 0.96 0.94 1.55 -11.05%
P/EPS 13.94 12.09 10.31 10.11 12.85 12.18 20.75 -23.27%
EY 7.18 8.27 9.70 9.89 7.78 8.21 4.82 30.40%
DY 2.00 2.23 2.76 2.94 2.47 2.36 1.45 23.88%
P/NAPS 2.40 2.02 1.67 1.66 2.01 1.86 3.02 -14.19%

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