[TOPGLOV] YoY Annualized Quarter Result on 31-May-2006 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 3.58%
YoY- 43.14%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 1,472,750 1,351,196 1,228,286 913,365 596,060 393,177 246,766 34.64%
PBT 190,054 128,454 116,521 91,822 64,162 40,030 26,470 38.85%
Tax -39,272 -17,528 -15,052 -11,902 -8,648 -3,037 -3,326 50.84%
NP 150,782 110,926 101,469 79,920 55,514 36,993 23,144 36.62%
-
NP to SH 149,764 113,274 101,486 79,464 55,514 36,993 23,144 36.47%
-
Tax Rate 20.66% 13.65% 12.92% 12.96% 13.48% 7.59% 12.57% -
Total Cost 1,321,968 1,240,269 1,126,817 833,445 540,545 356,184 223,622 34.43%
-
Net Worth 798,099 629,233 567,613 190,105 190,325 148,756 120,058 37.08%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 27,486 20,041 15,068 8,871 7,478 6,163 23,107 2.93%
Div Payout % 18.35% 17.69% 14.85% 11.16% 13.47% 16.66% 99.84% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 798,099 629,233 567,613 190,105 190,325 148,756 120,058 37.08%
NOSH 294,501 300,622 282,535 190,105 186,960 92,452 91,022 21.59%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 10.24% 8.21% 8.26% 8.75% 9.31% 9.41% 9.38% -
ROE 18.77% 18.00% 17.88% 41.80% 29.17% 24.87% 19.28% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 500.08 449.47 434.74 480.45 318.82 425.27 271.10 10.73%
EPS 50.85 37.68 35.92 29.85 29.69 40.01 25.43 12.23%
DPS 9.33 6.67 5.33 4.67 4.00 6.67 25.39 -15.35%
NAPS 2.71 2.0931 2.009 1.00 1.018 1.609 1.319 12.73%
Adjusted Per Share Value based on latest NOSH - 191,161
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 17.94 16.46 14.96 11.13 7.26 4.79 3.01 34.61%
EPS 1.82 1.38 1.24 0.97 0.68 0.45 0.28 36.57%
DPS 0.33 0.24 0.18 0.11 0.09 0.08 0.28 2.77%
NAPS 0.0972 0.0767 0.0692 0.0232 0.0232 0.0181 0.0146 37.11%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 5.85 4.52 8.65 9.20 4.48 3.50 0.97 -
P/RPS 1.17 1.01 1.99 1.91 1.41 0.82 0.36 21.68%
P/EPS 11.50 12.00 24.08 22.01 15.09 8.75 3.81 20.19%
EY 8.69 8.34 4.15 4.54 6.63 11.43 26.21 -16.79%
DY 1.60 1.47 0.62 0.51 0.89 1.90 26.17 -37.20%
P/NAPS 2.16 2.16 4.31 9.20 4.40 2.18 0.74 19.52%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 23/06/09 02/07/08 04/07/07 04/07/06 04/07/05 02/07/04 08/07/03 -
Price 6.50 4.20 8.35 9.10 4.60 3.55 1.61 -
P/RPS 1.30 0.93 1.92 1.89 1.44 0.83 0.59 14.05%
P/EPS 12.78 11.15 23.25 21.77 15.49 8.87 6.33 12.41%
EY 7.82 8.97 4.30 4.59 6.46 11.27 15.79 -11.04%
DY 1.44 1.59 0.64 0.51 0.87 1.88 15.77 -32.87%
P/NAPS 2.40 2.01 4.16 9.10 4.52 2.21 1.22 11.92%

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