[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2003 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 9.13%
YoY- 40.04%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 992,611 641,827 418,133 265,089 181,055 138,862 0 -
PBT 91,773 65,745 45,190 29,264 20,146 17,217 0 -
Tax -12,712 -12,501 -5,656 -4,006 -2,110 -1,316 0 -
NP 79,061 53,244 39,534 25,258 18,036 15,901 0 -
-
NP to SH 78,392 53,208 39,534 25,258 18,036 15,901 0 -
-
Tax Rate 13.85% 19.01% 12.52% 13.69% 10.47% 7.64% - -
Total Cost 913,550 588,583 378,599 239,831 163,019 122,961 0 -
-
Net Worth 201,114 202,294 77,848 129,072 109,281 74,756 0 -
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 15,879 14,984 6,495 10,938 - - - -
Div Payout % 20.26% 28.16% 16.43% 43.31% - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 201,114 202,294 77,848 129,072 109,281 74,756 0 -
NOSH 190,629 187,309 92,787 91,152 64,994 40,118 0 -
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 7.96% 8.30% 9.45% 9.53% 9.96% 11.45% 0.00% -
ROE 38.98% 26.30% 50.78% 19.57% 16.50% 21.27% 0.00% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 520.70 342.66 450.63 290.82 278.57 346.13 0.00 -
EPS 29.70 28.40 21.30 27.71 27.75 28.85 0.00 -
DPS 8.33 8.00 7.00 12.00 0.00 0.00 0.00 -
NAPS 1.055 1.08 0.839 1.416 1.6814 1.8634 0.9816 1.20%
Adjusted Per Share Value based on latest NOSH - 91,123
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 12.69 8.21 5.35 3.39 2.32 1.78 0.00 -
EPS 1.00 0.68 0.51 0.32 0.23 0.20 0.00 -
DPS 0.20 0.19 0.08 0.14 0.00 0.00 0.00 -
NAPS 0.0257 0.0259 0.01 0.0165 0.014 0.0096 0.9816 -45.49%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 - -
Price 8.65 5.00 3.62 1.98 1.11 0.90 0.00 -
P/RPS 1.66 1.46 0.80 0.68 0.40 0.26 0.00 -
P/EPS 21.03 17.60 8.50 7.15 4.00 2.27 0.00 -
EY 4.75 5.68 11.77 13.99 25.00 44.04 0.00 -
DY 0.96 1.60 1.93 6.06 0.00 0.00 0.00 -
P/NAPS 8.20 4.63 4.31 1.40 0.66 0.48 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 17/10/06 18/10/05 12/10/04 17/10/03 21/10/02 31/10/01 - -
Price 9.90 5.00 3.70 2.07 1.06 0.94 0.00 -
P/RPS 1.90 1.46 0.82 0.71 0.38 0.27 0.00 -
P/EPS 24.07 17.60 8.68 7.47 3.82 2.37 0.00 -
EY 4.15 5.68 11.52 13.39 26.18 42.17 0.00 -
DY 0.84 1.60 1.89 5.80 0.00 0.00 0.00 -
P/NAPS 9.38 4.63 4.41 1.46 0.63 0.50 0.00 -

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