[TOPGLOV] YoY Cumulative Quarter Result on 28-Feb-2006 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 108.94%
YoY- 42.95%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 732,598 657,258 619,652 437,194 287,872 183,534 112,559 36.60%
PBT 88,203 66,333 57,922 44,267 31,004 19,219 12,210 38.99%
Tax -17,495 -8,177 -7,446 -5,622 -4,169 -1,507 -1,511 50.35%
NP 70,708 58,156 50,476 38,645 26,835 17,712 10,699 36.95%
-
NP to SH 70,156 58,863 50,213 38,360 26,835 17,712 10,699 36.77%
-
Tax Rate 19.83% 12.33% 12.86% 12.70% 13.45% 7.84% 12.38% -
Total Cost 661,890 599,102 569,176 398,549 261,037 165,822 101,860 36.56%
-
Net Worth 727,172 641,841 520,747 189,619 179,211 142,817 117,130 35.53%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 727,172 641,841 520,747 189,619 179,211 142,817 117,130 35.53%
NOSH 294,402 300,628 273,789 189,619 186,873 91,962 65,000 28.59%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 9.65% 8.85% 8.15% 8.84% 9.32% 9.65% 9.51% -
ROE 9.65% 9.17% 9.64% 20.23% 14.97% 12.40% 9.13% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 248.84 218.63 226.32 230.56 154.05 199.57 173.17 6.22%
EPS 23.83 19.58 18.34 14.45 14.36 19.26 16.46 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.135 1.902 1.00 0.959 1.553 1.802 5.39%
Adjusted Per Share Value based on latest NOSH - 190,123
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 8.92 8.00 7.54 5.32 3.50 2.23 1.37 36.61%
EPS 0.85 0.72 0.61 0.47 0.33 0.22 0.13 36.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0781 0.0634 0.0231 0.0218 0.0174 0.0143 35.46%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 4.48 5.05 8.85 7.65 4.68 3.10 1.09 -
P/RPS 1.80 2.31 3.91 3.32 3.04 1.55 0.63 19.10%
P/EPS 18.80 25.79 48.26 37.82 32.59 16.10 6.62 18.98%
EY 5.32 3.88 2.07 2.64 3.07 6.21 15.10 -15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.37 4.65 7.65 4.88 2.00 0.60 20.18%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 07/04/09 03/04/08 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 -
Price 4.98 3.98 8.95 7.70 4.60 3.47 0.82 -
P/RPS 2.00 1.82 3.95 3.34 2.99 1.74 0.47 27.27%
P/EPS 20.90 20.33 48.80 38.06 32.03 18.02 4.98 26.97%
EY 4.79 4.92 2.05 2.63 3.12 5.55 20.07 -21.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.86 4.71 7.70 4.80 2.23 0.46 27.93%

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