[TOPGLOV] YoY Cumulative Quarter Result on 31-Aug-2006 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 31.53%
YoY- 47.33%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 1,529,077 1,377,931 1,228,778 992,611 641,827 418,133 265,089 33.88%
PBT 221,992 134,627 118,644 91,773 65,745 45,190 29,264 40.13%
Tax -53,922 -26,524 -29,992 -12,712 -12,501 -5,656 -4,006 54.17%
NP 168,070 108,103 88,652 79,061 53,244 39,534 25,258 37.10%
-
NP to SH 169,133 110,065 89,560 78,392 53,208 39,534 25,258 37.25%
-
Tax Rate 24.29% 19.70% 25.28% 13.85% 19.01% 12.52% 13.69% -
Total Cost 1,361,007 1,269,828 1,140,126 913,550 588,583 378,599 239,831 33.51%
-
Net Worth 407,102 690,342 617,663 201,114 202,294 77,848 129,072 21.07%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 32,450 32,563 26,698 15,879 14,984 6,495 10,938 19.85%
Div Payout % 19.19% 29.59% 29.81% 20.26% 28.16% 16.43% 43.31% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 407,102 690,342 617,663 201,114 202,294 77,848 129,072 21.07%
NOSH 295,001 296,030 289,575 190,629 187,309 92,787 91,152 21.59%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 10.99% 7.85% 7.21% 7.96% 8.30% 9.45% 9.53% -
ROE 41.55% 15.94% 14.50% 38.98% 26.30% 50.78% 19.57% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 518.33 465.47 424.34 520.70 342.66 450.63 290.82 10.10%
EPS 28.01 37.18 31.20 29.70 28.40 21.30 27.71 0.17%
DPS 11.00 11.00 9.22 8.33 8.00 7.00 12.00 -1.43%
NAPS 1.38 2.332 2.133 1.055 1.08 0.839 1.416 -0.42%
Adjusted Per Share Value based on latest NOSH - 191,935
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 18.62 16.78 14.96 12.09 7.82 5.09 3.23 33.86%
EPS 2.06 1.34 1.09 0.95 0.65 0.48 0.31 37.07%
DPS 0.40 0.40 0.33 0.19 0.18 0.08 0.13 20.58%
NAPS 0.0496 0.0841 0.0752 0.0245 0.0246 0.0095 0.0157 21.11%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 6.95 4.06 7.05 8.65 5.00 3.62 1.98 -
P/RPS 1.34 0.87 1.66 1.66 1.46 0.80 0.68 11.95%
P/EPS 12.12 10.92 22.79 21.03 17.60 8.50 7.15 9.18%
EY 8.25 9.16 4.39 4.75 5.68 11.77 13.99 -8.41%
DY 1.58 2.71 1.31 0.96 1.60 1.93 6.06 -20.05%
P/NAPS 5.04 1.74 3.31 8.20 4.63 4.31 1.40 23.77%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 08/10/09 22/10/08 19/10/07 17/10/06 18/10/05 12/10/04 17/10/03 -
Price 8.15 3.78 6.50 9.90 5.00 3.70 2.07 -
P/RPS 1.57 0.81 1.53 1.90 1.46 0.82 0.71 14.12%
P/EPS 14.22 10.17 21.02 24.07 17.60 8.68 7.47 11.31%
EY 7.03 9.84 4.76 4.15 5.68 11.52 13.39 -10.17%
DY 1.35 2.91 1.42 0.84 1.60 1.89 5.80 -21.55%
P/NAPS 5.91 1.62 3.05 9.38 4.63 4.41 1.46 26.21%

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