[TOPGLOV] YoY Annualized Quarter Result on 31-May-2007 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 1.06%
YoY- 27.71%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 2,050,728 1,472,750 1,351,196 1,228,286 913,365 596,060 393,177 31.67%
PBT 351,802 190,054 128,454 116,521 91,822 64,162 40,030 43.63%
Tax -79,554 -39,272 -17,528 -15,052 -11,902 -8,648 -3,037 72.29%
NP 272,248 150,782 110,926 101,469 79,920 55,514 36,993 39.44%
-
NP to SH 266,957 149,764 113,274 101,486 79,464 55,514 36,993 38.99%
-
Tax Rate 22.61% 20.66% 13.65% 12.92% 12.96% 13.48% 7.59% -
Total Cost 1,778,480 1,321,968 1,240,269 1,126,817 833,445 540,545 356,184 30.72%
-
Net Worth 1,014,333 798,099 629,233 567,613 190,105 190,325 148,756 37.68%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 56,184 27,486 20,041 15,068 8,871 7,478 6,163 44.50%
Div Payout % 21.05% 18.35% 17.69% 14.85% 11.16% 13.47% 16.66% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 1,014,333 798,099 629,233 567,613 190,105 190,325 148,756 37.68%
NOSH 300,989 294,501 300,622 282,535 190,105 186,960 92,452 21.73%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 13.28% 10.24% 8.21% 8.26% 8.75% 9.31% 9.41% -
ROE 26.32% 18.77% 18.00% 17.88% 41.80% 29.17% 24.87% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 681.33 500.08 449.47 434.74 480.45 318.82 425.27 8.16%
EPS 88.69 50.85 37.68 35.92 29.85 29.69 40.01 14.18%
DPS 18.67 9.33 6.67 5.33 4.67 4.00 6.67 18.70%
NAPS 3.37 2.71 2.0931 2.009 1.00 1.018 1.609 13.10%
Adjusted Per Share Value based on latest NOSH - 299,791
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 24.97 17.94 16.46 14.96 11.12 7.26 4.79 31.66%
EPS 3.25 1.82 1.38 1.24 0.97 0.68 0.45 39.01%
DPS 0.68 0.33 0.24 0.18 0.11 0.09 0.08 42.83%
NAPS 0.1235 0.0972 0.0766 0.0691 0.0232 0.0232 0.0181 37.70%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 12.28 5.85 4.52 8.65 9.20 4.48 3.50 -
P/RPS 1.80 1.17 1.01 1.99 1.91 1.41 0.82 13.99%
P/EPS 13.85 11.50 12.00 24.08 22.01 15.09 8.75 7.95%
EY 7.22 8.69 8.34 4.15 4.54 6.63 11.43 -7.36%
DY 1.52 1.60 1.47 0.62 0.51 0.89 1.90 -3.64%
P/NAPS 3.64 2.16 2.16 4.31 9.20 4.40 2.18 8.91%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 17/06/10 23/06/09 02/07/08 04/07/07 04/07/06 04/07/05 02/07/04 -
Price 12.84 6.50 4.20 8.35 9.10 4.60 3.55 -
P/RPS 1.88 1.30 0.93 1.92 1.89 1.44 0.83 14.59%
P/EPS 14.48 12.78 11.15 23.25 21.77 15.49 8.87 8.50%
EY 6.91 7.82 8.97 4.30 4.59 6.46 11.27 -7.82%
DY 1.45 1.44 1.59 0.64 0.51 0.87 1.88 -4.23%
P/NAPS 3.81 2.40 2.01 4.16 9.10 4.52 2.21 9.49%

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