[TOPGLOV] QoQ TTM Result on 31-May-2002 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 4.51%
YoY- 48.27%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 207,547 192,780 180,202 167,882 160,778 150,673 138,862 30.82%
PBT 22,710 21,188 20,186 19,247 18,358 17,900 17,217 20.33%
Tax -2,982 -2,537 -2,127 -1,513 -1,390 -1,508 -1,316 72.77%
NP 19,728 18,651 18,059 17,734 16,968 16,392 15,901 15.50%
-
NP to SH 19,728 18,651 18,059 17,734 16,968 16,392 15,901 15.50%
-
Tax Rate 13.13% 11.97% 10.54% 7.86% 7.57% 8.42% 7.64% -
Total Cost 187,819 174,129 162,143 150,148 143,810 134,281 122,961 32.73%
-
Net Worth 64,976 65,025 64,961 64,993 99,999 49,999 93,146 -21.39%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 7,296 7,296 7,296 3,399 - - - -
Div Payout % 36.99% 39.12% 40.41% 19.17% - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 64,976 65,025 64,961 64,993 99,999 49,999 93,146 -21.39%
NOSH 64,976 65,025 64,961 64,993 49,999 49,999 49,987 19.16%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 9.51% 9.67% 10.02% 10.56% 10.55% 10.88% 11.45% -
ROE 30.36% 28.68% 27.80% 27.29% 16.97% 32.78% 17.07% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 319.42 296.47 277.40 258.31 321.56 301.35 277.79 9.78%
EPS 30.36 28.68 27.80 27.29 33.94 32.78 31.81 -3.07%
DPS 11.23 11.22 11.23 5.23 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 2.00 1.00 1.8634 -34.03%
Adjusted Per Share Value based on latest NOSH - 64,993
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 2.53 2.35 2.19 2.04 1.96 1.84 1.69 30.96%
EPS 0.24 0.23 0.22 0.22 0.21 0.20 0.19 16.90%
DPS 0.09 0.09 0.09 0.04 0.00 0.00 0.00 -
NAPS 0.0079 0.0079 0.0079 0.0079 0.0122 0.0061 0.0113 -21.28%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.09 1.15 1.11 1.10 1.37 1.39 0.90 -
P/RPS 0.34 0.39 0.40 0.43 0.43 0.46 0.32 4.13%
P/EPS 3.59 4.01 3.99 4.03 4.04 4.24 2.83 17.23%
EY 27.85 24.94 25.04 24.81 24.77 23.59 35.34 -14.71%
DY 10.30 9.76 10.12 4.75 0.00 0.00 0.00 -
P/NAPS 1.09 1.15 1.11 1.10 0.69 1.39 0.48 73.02%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 07/04/03 06/01/03 21/10/02 27/08/02 15/04/02 07/01/02 31/10/01 -
Price 0.82 1.14 1.06 1.11 1.14 1.37 0.94 -
P/RPS 0.26 0.38 0.38 0.43 0.35 0.45 0.34 -16.41%
P/EPS 2.70 3.97 3.81 4.07 3.36 4.18 2.96 -5.96%
EY 37.03 25.16 26.23 24.58 29.77 23.93 33.84 6.20%
DY 13.70 9.84 10.60 4.71 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 1.06 1.11 0.57 1.37 0.50 39.19%

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