[TOPGLOV] YoY Annualized Quarter Result on 31-May-2009 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 6.74%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 2,276,172 2,016,106 2,050,728 1,472,750 1,351,196 1,228,286 913,365 16.42%
PBT 232,101 147,180 351,802 190,054 128,454 116,521 91,822 16.69%
Tax -43,438 -29,428 -79,554 -39,272 -17,528 -15,052 -11,902 24.05%
NP 188,662 117,752 272,248 150,782 110,926 101,469 79,920 15.37%
-
NP to SH 184,929 116,076 266,957 149,764 113,274 101,486 79,464 15.10%
-
Tax Rate 18.72% 19.99% 22.61% 20.66% 13.65% 12.92% 12.96% -
Total Cost 2,087,509 1,898,354 1,778,480 1,321,968 1,240,269 1,126,817 833,445 16.51%
-
Net Worth 1,206,329 1,125,310 1,014,333 798,099 629,233 567,613 190,105 36.02%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 57,738 41,220 56,184 27,486 20,041 15,068 8,871 36.60%
Div Payout % 31.22% 35.51% 21.05% 18.35% 17.69% 14.85% 11.16% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 1,206,329 1,125,310 1,014,333 798,099 629,233 567,613 190,105 36.02%
NOSH 618,630 618,302 300,989 294,501 300,622 282,535 190,105 21.71%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 8.29% 5.84% 13.28% 10.24% 8.21% 8.26% 8.75% -
ROE 15.33% 10.32% 26.32% 18.77% 18.00% 17.88% 41.80% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 367.94 326.07 681.33 500.08 449.47 434.74 480.45 -4.34%
EPS 29.89 18.77 88.69 50.85 37.68 35.92 29.85 0.02%
DPS 9.33 6.67 18.67 9.33 6.67 5.33 4.67 12.21%
NAPS 1.95 1.82 3.37 2.71 2.0931 2.009 1.00 11.76%
Adjusted Per Share Value based on latest NOSH - 294,668
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 27.72 24.55 24.97 17.94 16.46 14.96 11.12 16.42%
EPS 2.25 1.41 3.25 1.82 1.38 1.24 0.97 15.03%
DPS 0.70 0.50 0.68 0.33 0.24 0.18 0.11 36.09%
NAPS 0.1469 0.137 0.1235 0.0972 0.0766 0.0691 0.0232 35.97%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 4.47 5.20 12.28 5.85 4.52 8.65 9.20 -
P/RPS 1.21 1.59 1.80 1.17 1.01 1.99 1.91 -7.31%
P/EPS 14.95 27.70 13.85 11.50 12.00 24.08 22.01 -6.23%
EY 6.69 3.61 7.22 8.69 8.34 4.15 4.54 6.66%
DY 2.09 1.28 1.52 1.60 1.47 0.62 0.51 26.47%
P/NAPS 2.29 2.86 3.64 2.16 2.16 4.31 9.20 -20.67%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 14/06/12 17/06/11 17/06/10 23/06/09 02/07/08 04/07/07 04/07/06 -
Price 4.66 5.26 12.84 6.50 4.20 8.35 9.10 -
P/RPS 1.27 1.61 1.88 1.30 0.93 1.92 1.89 -6.40%
P/EPS 15.59 28.02 14.48 12.78 11.15 23.25 21.77 -5.40%
EY 6.41 3.57 6.91 7.82 8.97 4.30 4.59 5.71%
DY 2.00 1.27 1.45 1.44 1.59 0.64 0.51 25.55%
P/NAPS 2.39 2.89 3.81 2.40 2.01 4.16 9.10 -19.95%

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