[TOPGLOV] YoY Cumulative Quarter Result on 28-Feb-2005 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 107.83%
YoY- 51.51%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 657,258 619,652 437,194 287,872 183,534 112,559 85,214 40.51%
PBT 66,333 57,922 44,267 31,004 19,219 12,210 9,686 37.76%
Tax -8,177 -7,446 -5,622 -4,169 -1,507 -1,511 -656 52.21%
NP 58,156 50,476 38,645 26,835 17,712 10,699 9,030 36.36%
-
NP to SH 58,863 50,213 38,360 26,835 17,712 10,699 9,030 36.63%
-
Tax Rate 12.33% 12.86% 12.70% 13.45% 7.84% 12.38% 6.77% -
Total Cost 599,102 569,176 398,549 261,037 165,822 101,860 76,184 40.97%
-
Net Worth 641,841 520,747 189,619 179,211 142,817 117,130 102,160 35.80%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 641,841 520,747 189,619 179,211 142,817 117,130 102,160 35.80%
NOSH 300,628 273,789 189,619 186,873 91,962 65,000 50,000 34.81%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 8.85% 8.15% 8.84% 9.32% 9.65% 9.51% 10.60% -
ROE 9.17% 9.64% 20.23% 14.97% 12.40% 9.13% 8.84% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 218.63 226.32 230.56 154.05 199.57 173.17 170.43 4.23%
EPS 19.58 18.34 14.45 14.36 19.26 16.46 18.06 1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.135 1.902 1.00 0.959 1.553 1.802 2.0432 0.73%
Adjusted Per Share Value based on latest NOSH - 186,635
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 8.00 7.55 5.32 3.51 2.24 1.37 1.04 40.45%
EPS 0.72 0.61 0.47 0.33 0.22 0.13 0.11 36.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0634 0.0231 0.0218 0.0174 0.0143 0.0124 35.88%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 5.05 8.85 7.65 4.68 3.10 1.09 1.37 -
P/RPS 2.31 3.91 3.32 3.04 1.55 0.63 0.80 19.31%
P/EPS 25.79 48.26 37.82 32.59 16.10 6.62 7.59 22.58%
EY 3.88 2.07 2.64 3.07 6.21 15.10 13.18 -18.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 4.65 7.65 4.88 2.00 0.60 0.67 23.41%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 03/04/08 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 15/04/02 -
Price 3.98 8.95 7.70 4.60 3.47 0.82 1.14 -
P/RPS 1.82 3.95 3.34 2.99 1.74 0.47 0.67 18.10%
P/EPS 20.33 48.80 38.06 32.03 18.02 4.98 6.31 21.50%
EY 4.92 2.05 2.63 3.12 5.55 20.07 15.84 -17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 4.71 7.70 4.80 2.23 0.46 0.56 22.12%

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