[TOPGLOV] QoQ TTM Result on 31-May-2013 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
13-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -6.0%
YoY- 28.76%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 2,274,498 2,302,645 2,313,234 2,372,400 2,371,613 2,344,186 2,314,454 -1.15%
PBT 222,381 233,661 242,204 241,771 262,081 269,494 240,702 -5.15%
Tax -35,608 -37,782 -39,375 -24,216 -31,225 -35,768 -33,417 4.33%
NP 186,773 195,879 202,829 217,555 230,856 233,726 207,285 -6.72%
-
NP to SH 180,524 189,285 196,500 212,107 225,646 228,786 202,726 -7.46%
-
Tax Rate 16.01% 16.17% 16.26% 10.02% 11.91% 13.27% 13.88% -
Total Cost 2,087,725 2,106,766 2,110,405 2,154,845 2,140,757 2,110,460 2,107,169 -0.61%
-
Net Worth 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 3.72%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 99,207 99,207 99,207 99,027 55,658 55,658 55,658 47.16%
Div Payout % 54.96% 52.41% 50.49% 46.69% 24.67% 24.33% 27.46% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 3.72%
NOSH 620,208 619,938 620,428 619,553 618,880 618,858 618,432 0.19%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.21% 8.51% 8.77% 9.17% 9.73% 9.97% 8.96% -
ROE 13.35% 13.22% 14.60% 15.78% 16.80% 17.04% 15.84% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 366.73 371.43 372.84 382.92 383.21 378.79 374.25 -1.34%
EPS 29.11 30.53 31.67 34.24 36.46 36.97 32.78 -7.63%
DPS 16.00 16.00 16.00 16.00 9.00 9.00 9.00 46.90%
NAPS 2.18 2.31 2.17 2.17 2.17 2.17 2.07 3.52%
Adjusted Per Share Value based on latest NOSH - 619,553
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 29.09 29.45 29.58 30.34 30.33 29.98 29.60 -1.15%
EPS 2.31 2.42 2.51 2.71 2.89 2.93 2.59 -7.36%
DPS 1.27 1.27 1.27 1.27 0.71 0.71 0.71 47.51%
NAPS 0.1729 0.1831 0.1722 0.1719 0.1717 0.1717 0.1637 3.72%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 5.77 5.72 6.14 6.38 5.49 5.64 5.29 -
P/RPS 1.57 1.54 1.65 1.67 1.43 1.49 1.41 7.44%
P/EPS 19.82 18.73 19.39 18.64 15.06 15.26 16.14 14.71%
EY 5.04 5.34 5.16 5.37 6.64 6.55 6.20 -12.93%
DY 2.77 2.80 2.61 2.51 1.64 1.60 1.70 38.59%
P/NAPS 2.65 2.48 2.83 2.94 2.53 2.60 2.56 2.33%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 -
Price 5.28 5.80 6.15 6.35 5.41 5.70 5.15 -
P/RPS 1.44 1.56 1.65 1.66 1.41 1.50 1.38 2.88%
P/EPS 18.14 19.00 19.42 18.55 14.84 15.42 15.71 10.09%
EY 5.51 5.26 5.15 5.39 6.74 6.49 6.37 -9.24%
DY 3.03 2.76 2.60 2.52 1.66 1.58 1.75 44.33%
P/NAPS 2.42 2.51 2.83 2.93 2.49 2.63 2.49 -1.88%

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