[TOPGLOV] YoY Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
12-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 42.49%
YoY- 56.52%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 1,228,778 992,611 641,827 418,133 265,089 181,055 138,862 43.79%
PBT 118,644 91,773 65,745 45,190 29,264 20,146 17,217 37.92%
Tax -29,992 -12,712 -12,501 -5,656 -4,006 -2,110 -1,316 68.34%
NP 88,652 79,061 53,244 39,534 25,258 18,036 15,901 33.14%
-
NP to SH 89,560 78,392 53,208 39,534 25,258 18,036 15,901 33.36%
-
Tax Rate 25.28% 13.85% 19.01% 12.52% 13.69% 10.47% 7.64% -
Total Cost 1,140,126 913,550 588,583 378,599 239,831 163,019 122,961 44.91%
-
Net Worth 617,663 201,114 202,294 77,848 129,072 109,281 74,756 42.16%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 26,698 15,879 14,984 6,495 10,938 - - -
Div Payout % 29.81% 20.26% 28.16% 16.43% 43.31% - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 617,663 201,114 202,294 77,848 129,072 109,281 74,756 42.16%
NOSH 289,575 190,629 187,309 92,787 91,152 64,994 40,118 38.99%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 7.21% 7.96% 8.30% 9.45% 9.53% 9.96% 11.45% -
ROE 14.50% 38.98% 26.30% 50.78% 19.57% 16.50% 21.27% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 424.34 520.70 342.66 450.63 290.82 278.57 346.13 3.45%
EPS 31.20 29.70 28.40 21.30 27.71 27.75 28.85 1.31%
DPS 9.22 8.33 8.00 7.00 12.00 0.00 0.00 -
NAPS 2.133 1.055 1.08 0.839 1.416 1.6814 1.8634 2.27%
Adjusted Per Share Value based on latest NOSH - 92,776
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 14.96 12.09 7.82 5.09 3.23 2.20 1.69 43.80%
EPS 1.09 0.95 0.65 0.48 0.31 0.22 0.19 33.77%
DPS 0.33 0.19 0.18 0.08 0.13 0.00 0.00 -
NAPS 0.0752 0.0245 0.0246 0.0095 0.0157 0.0133 0.0091 42.16%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 7.05 8.65 5.00 3.62 1.98 1.11 0.90 -
P/RPS 1.66 1.66 1.46 0.80 0.68 0.40 0.26 36.18%
P/EPS 22.79 21.03 17.60 8.50 7.15 4.00 2.27 46.85%
EY 4.39 4.75 5.68 11.77 13.99 25.00 44.04 -31.89%
DY 1.31 0.96 1.60 1.93 6.06 0.00 0.00 -
P/NAPS 3.31 8.20 4.63 4.31 1.40 0.66 0.48 37.94%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 19/10/07 17/10/06 18/10/05 12/10/04 17/10/03 21/10/02 31/10/01 -
Price 6.50 9.90 5.00 3.70 2.07 1.06 0.94 -
P/RPS 1.53 1.90 1.46 0.82 0.71 0.38 0.27 33.50%
P/EPS 21.02 24.07 17.60 8.68 7.47 3.82 2.37 43.84%
EY 4.76 4.15 5.68 11.52 13.39 26.18 42.17 -30.46%
DY 1.42 0.84 1.60 1.89 5.80 0.00 0.00 -
P/NAPS 3.05 9.38 4.63 4.41 1.46 0.63 0.50 35.15%

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