[TOPGLOV] YoY Annualized Quarter 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- 13.44%
YoY- 82.91%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 3,201,104 2,270,512 2,295,944 2,338,300 2,219,372 1,966,036 1,889,200 9.18%
PBT 645,072 236,208 247,360 281,532 166,364 177,620 346,572 10.90%
Tax -129,424 -40,156 -39,576 -45,948 -36,544 -32,288 -80,380 8.25%
NP 515,648 196,052 207,784 235,584 129,820 145,332 266,192 11.64%
-
NP to SH 513,392 194,732 201,108 229,968 125,728 144,200 260,832 11.94%
-
Tax Rate 20.06% 17.00% 16.00% 16.32% 21.97% 18.18% 23.19% -
Total Cost 2,685,456 2,074,460 2,088,160 2,102,716 2,089,552 1,820,704 1,623,008 8.75%
-
Net Worth 1,734,936 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 887,470 11.81%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 1,734,936 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 887,470 11.81%
NOSH 621,841 620,165 619,938 618,858 618,740 618,353 297,210 13.08%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 16.11% 8.63% 9.05% 10.08% 5.85% 7.39% 14.09% -
ROE 29.59% 13.42% 14.04% 17.12% 10.58% 12.27% 29.39% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 514.78 366.11 370.35 377.84 358.69 317.95 635.64 -3.45%
EPS 82.56 31.40 32.44 37.16 20.32 23.32 87.76 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.34 2.31 2.17 1.92 1.90 2.986 -1.12%
Adjusted Per Share Value based on latest NOSH - 618,858
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 38.98 27.65 27.96 28.48 27.03 23.94 23.01 9.17%
EPS 6.25 2.37 2.45 2.80 1.53 1.76 3.18 11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2113 0.1767 0.1744 0.1635 0.1447 0.1431 0.1081 11.81%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 9.71 4.61 5.72 5.64 4.61 5.70 9.15 -
P/RPS 1.89 1.26 1.54 1.49 1.29 1.79 1.44 4.63%
P/EPS 11.76 14.68 17.63 15.18 22.69 24.44 10.43 2.01%
EY 8.50 6.81 5.67 6.59 4.41 4.09 9.59 -1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 1.97 2.48 2.60 2.40 3.00 3.06 2.16%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 15/12/15 16/12/14 17/12/13 13/12/12 16/12/11 15/12/10 16/12/09 -
Price 11.86 4.30 5.80 5.70 4.44 5.45 9.50 -
P/RPS 2.30 1.17 1.57 1.51 1.24 1.71 1.49 7.50%
P/EPS 14.37 13.69 17.88 15.34 21.85 23.37 10.82 4.84%
EY 6.96 7.30 5.59 6.52 4.58 4.28 9.24 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 1.84 2.51 2.63 2.31 2.87 3.18 4.95%

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