[TOPGLOV] YoY Annualized Quarter Result on 29-Feb-2004 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
01-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 4.13%
YoY- 65.55%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 1,239,304 874,388 575,744 367,068 225,118 170,428 126,596 46.23%
PBT 115,844 88,534 62,008 38,438 24,420 19,372 17,090 37.54%
Tax -14,892 -11,244 -8,338 -3,014 -3,022 -1,312 -1,164 52.90%
NP 100,952 77,290 53,670 35,424 21,398 18,060 15,926 36.02%
-
NP to SH 100,426 76,720 53,670 35,424 21,398 18,060 15,926 35.90%
-
Tax Rate 12.86% 12.70% 13.45% 7.84% 12.38% 6.77% 6.81% -
Total Cost 1,138,352 797,098 522,074 331,644 203,720 152,368 110,670 47.44%
-
Net Worth 520,747 189,619 179,211 142,817 117,130 102,160 82,868 35.82%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 520,747 189,619 179,211 142,817 117,130 102,160 82,868 35.82%
NOSH 273,789 189,619 186,873 91,962 65,000 50,000 53,086 31.42%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 8.15% 8.84% 9.32% 9.65% 9.51% 10.60% 12.58% -
ROE 19.28% 40.46% 29.95% 24.80% 18.27% 17.68% 19.22% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 452.65 461.13 308.09 399.15 346.34 340.86 238.47 11.26%
EPS 36.68 28.90 28.72 38.52 32.92 36.12 30.00 3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.902 1.00 0.959 1.553 1.802 2.0432 1.561 3.34%
Adjusted Per Share Value based on latest NOSH - 91,978
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 15.85 11.18 7.36 4.69 2.88 2.18 1.62 46.22%
EPS 1.28 0.98 0.69 0.45 0.27 0.23 0.20 36.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0242 0.0229 0.0183 0.015 0.0131 0.0106 35.82%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 - -
Price 8.85 7.65 4.68 3.10 1.09 1.37 0.00 -
P/RPS 1.96 1.66 1.52 0.78 0.31 0.40 0.00 -
P/EPS 24.13 18.91 16.30 8.05 3.31 3.79 0.00 -
EY 4.14 5.29 6.14 12.43 30.20 26.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.65 7.65 4.88 2.00 0.60 0.67 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 15/04/02 13/04/01 -
Price 8.95 7.70 4.60 3.47 0.82 1.14 0.78 -
P/RPS 1.98 1.67 1.49 0.87 0.24 0.33 0.33 34.78%
P/EPS 24.40 19.03 16.02 9.01 2.49 3.16 2.60 45.20%
EY 4.10 5.25 6.24 11.10 40.15 31.68 38.46 -31.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 7.70 4.80 2.23 0.46 0.56 0.50 45.30%

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