[TOPGLOV] YoY Cumulative Quarter Result on 30-Nov-2006 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -68.31%
YoY- 35.33%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 472,300 386,076 336,483 308,284 208,687 139,127 87,931 32.30%
PBT 86,643 43,298 34,560 28,855 20,950 14,957 9,322 44.95%
Tax -20,095 -8,783 -4,773 -3,753 -2,404 -2,045 -817 70.45%
NP 66,548 34,515 29,787 25,102 18,546 12,912 8,505 40.85%
-
NP to SH 65,208 34,159 29,383 24,845 18,359 12,912 8,505 40.37%
-
Tax Rate 23.19% 20.29% 13.81% 13.01% 11.47% 13.67% 8.76% -
Total Cost 405,752 351,561 306,696 283,182 190,141 126,215 79,426 31.20%
-
Net Worth 887,470 710,860 645,644 317,346 230,858 169,185 138,240 36.28%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 887,470 710,860 645,644 317,346 230,858 169,185 138,240 36.28%
NOSH 297,210 294,474 300,439 192,447 189,073 92,958 91,550 21.66%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 14.09% 8.94% 8.85% 8.14% 8.89% 9.28% 9.67% -
ROE 7.35% 4.81% 4.55% 7.83% 7.95% 7.63% 6.15% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 158.91 131.11 112.00 160.19 110.37 149.66 96.05 8.74%
EPS 21.94 11.60 9.78 12.91 9.71 13.89 9.29 15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.986 2.414 2.149 1.649 1.221 1.82 1.51 12.02%
Adjusted Per Share Value based on latest NOSH - 192,447
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 5.75 4.70 4.10 3.75 2.54 1.69 1.07 32.31%
EPS 0.79 0.42 0.36 0.30 0.22 0.16 0.10 41.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1081 0.0866 0.0786 0.0386 0.0281 0.0206 0.0168 36.34%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 9.15 3.68 5.85 12.90 5.55 4.03 2.26 -
P/RPS 5.76 2.81 5.22 8.05 5.03 2.69 2.35 16.10%
P/EPS 41.70 31.72 59.82 99.92 57.16 29.01 24.33 9.38%
EY 2.40 3.15 1.67 1.00 1.75 3.45 4.11 -8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.52 2.72 7.82 4.55 2.21 1.50 12.60%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 16/12/09 06/01/09 03/01/08 04/01/07 04/01/06 05/01/05 05/01/04 -
Price 9.50 4.02 6.50 13.80 6.80 4.38 2.45 -
P/RPS 5.98 3.07 5.80 8.61 6.16 2.93 2.55 15.24%
P/EPS 43.30 34.66 66.46 106.89 70.03 31.53 26.37 8.60%
EY 2.31 2.89 1.50 0.94 1.43 3.17 3.79 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 1.67 3.02 8.37 5.57 2.41 1.62 11.88%

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