[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
02-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 56.65%
YoY- 59.84%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 921,215 685,024 447,045 294,883 185,075 128,987 99,967 44.76%
PBT 87,391 68,867 48,122 30,023 19,853 14,762 12,732 37.83%
Tax -11,289 -8,927 -6,486 -2,278 -2,495 -968 -771 56.37%
NP 76,102 59,940 41,636 27,745 17,358 13,794 11,961 36.10%
-
NP to SH 76,115 59,598 41,636 27,745 17,358 13,794 11,961 36.10%
-
Tax Rate 12.92% 12.96% 13.48% 7.59% 12.57% 6.56% 6.06% -
Total Cost 845,113 625,084 405,409 267,138 167,717 115,193 88,006 45.76%
-
Net Worth 567,613 190,105 190,325 148,756 120,058 106,880 89,282 36.08%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 11,301 6,653 5,608 4,622 17,330 - - -
Div Payout % 14.85% 11.16% 13.47% 16.66% 99.84% - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 567,613 190,105 190,325 148,756 120,058 106,880 89,282 36.08%
NOSH 282,535 190,105 186,960 92,452 91,022 65,004 50,046 33.42%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 8.26% 8.75% 9.31% 9.41% 9.38% 10.69% 11.96% -
ROE 13.41% 31.35% 21.88% 18.65% 14.46% 12.91% 13.40% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 326.05 360.34 239.11 318.96 203.33 198.43 199.75 8.50%
EPS 26.94 22.39 22.27 30.01 19.07 21.22 23.90 2.01%
DPS 4.00 3.50 3.00 5.00 19.04 0.00 0.00 -
NAPS 2.009 1.00 1.018 1.609 1.319 1.6442 1.784 1.99%
Adjusted Per Share Value based on latest NOSH - 92,470
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 11.22 8.34 5.45 3.59 2.25 1.57 1.22 44.72%
EPS 0.93 0.73 0.51 0.34 0.21 0.17 0.15 35.52%
DPS 0.14 0.08 0.07 0.06 0.21 0.00 0.00 -
NAPS 0.0691 0.0232 0.0232 0.0181 0.0146 0.013 0.0109 36.02%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 8.65 9.20 4.48 3.50 0.97 1.10 0.88 -
P/RPS 2.65 2.55 1.87 1.10 0.48 0.55 0.44 34.86%
P/EPS 32.11 29.35 20.12 11.66 5.09 5.18 3.68 43.45%
EY 3.11 3.41 4.97 8.57 19.66 19.29 27.16 -30.30%
DY 0.46 0.38 0.67 1.43 19.63 0.00 0.00 -
P/NAPS 4.31 9.20 4.40 2.18 0.74 0.67 0.49 43.65%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 04/07/07 04/07/06 04/07/05 02/07/04 08/07/03 27/08/02 09/07/01 -
Price 8.35 9.10 4.60 3.55 1.61 1.11 0.85 -
P/RPS 2.56 2.53 1.92 1.11 0.79 0.56 0.43 34.60%
P/EPS 30.99 29.03 20.66 11.83 8.44 5.23 3.56 43.40%
EY 3.23 3.45 4.84 8.45 11.84 19.12 28.12 -30.26%
DY 0.48 0.38 0.65 1.41 11.83 0.00 0.00 -
P/NAPS 4.16 9.10 4.52 2.21 1.22 0.68 0.48 43.29%

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