[TOPGLOV] YoY Cumulative Quarter Result on 30-Nov-2005 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -65.5%
YoY- 42.19%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 386,076 336,483 308,284 208,687 139,127 87,931 55,132 38.27%
PBT 43,298 34,560 28,855 20,950 14,957 9,322 5,930 39.24%
Tax -8,783 -4,773 -3,753 -2,404 -2,045 -817 -858 47.30%
NP 34,515 29,787 25,102 18,546 12,912 8,505 5,072 37.61%
-
NP to SH 34,159 29,383 24,845 18,359 12,912 8,505 5,072 37.38%
-
Tax Rate 20.29% 13.81% 13.01% 11.47% 13.67% 8.76% 14.47% -
Total Cost 351,561 306,696 283,182 190,141 126,215 79,426 50,060 38.34%
-
Net Worth 710,860 645,644 317,346 230,858 169,185 138,240 114,471 35.53%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 710,860 645,644 317,346 230,858 169,185 138,240 114,471 35.53%
NOSH 294,474 300,439 192,447 189,073 92,958 91,550 65,025 28.59%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 8.94% 8.85% 8.14% 8.89% 9.28% 9.67% 9.20% -
ROE 4.81% 4.55% 7.83% 7.95% 7.63% 6.15% 4.43% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 131.11 112.00 160.19 110.37 149.66 96.05 84.79 7.52%
EPS 11.60 9.78 12.91 9.71 13.89 9.29 7.80 6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.414 2.149 1.649 1.221 1.82 1.51 1.7604 5.39%
Adjusted Per Share Value based on latest NOSH - 189,073
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 4.94 4.30 3.94 2.67 1.78 1.12 0.71 38.12%
EPS 0.44 0.38 0.32 0.23 0.17 0.11 0.06 39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0826 0.0406 0.0295 0.0216 0.0177 0.0146 35.59%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 3.68 5.85 12.90 5.55 4.03 2.26 1.15 -
P/RPS 2.81 5.22 8.05 5.03 2.69 2.35 1.36 12.84%
P/EPS 31.72 59.82 99.92 57.16 29.01 24.33 14.74 13.61%
EY 3.15 1.67 1.00 1.75 3.45 4.11 6.78 -11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.72 7.82 4.55 2.21 1.50 0.65 15.19%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 06/01/09 03/01/08 04/01/07 04/01/06 05/01/05 05/01/04 06/01/03 -
Price 4.02 6.50 13.80 6.80 4.38 2.45 1.14 -
P/RPS 3.07 5.80 8.61 6.16 2.93 2.55 1.34 14.80%
P/EPS 34.66 66.46 106.89 70.03 31.53 26.37 14.62 15.45%
EY 2.89 1.50 0.94 1.43 3.17 3.79 6.84 -13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 3.02 8.37 5.57 2.41 1.62 0.65 17.01%

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