[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2009 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 60.1%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 1,707,129 1,512,080 1,538,046 1,104,563 1,013,397 921,215 685,024 16.42%
PBT 174,076 110,385 263,852 142,541 96,341 87,391 68,867 16.69%
Tax -32,579 -22,071 -59,666 -29,454 -13,146 -11,289 -8,927 24.05%
NP 141,497 88,314 204,186 113,087 83,195 76,102 59,940 15.37%
-
NP to SH 138,697 87,057 200,218 112,323 84,956 76,115 59,598 15.10%
-
Tax Rate 18.72% 19.99% 22.61% 20.66% 13.65% 12.92% 12.96% -
Total Cost 1,565,632 1,423,766 1,333,860 991,476 930,202 845,113 625,084 16.51%
-
Net Worth 1,206,329 1,125,310 1,014,333 798,099 629,233 567,613 190,105 36.02%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 43,304 30,915 42,138 20,615 15,031 11,301 6,653 36.60%
Div Payout % 31.22% 35.51% 21.05% 18.35% 17.69% 14.85% 11.16% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 1,206,329 1,125,310 1,014,333 798,099 629,233 567,613 190,105 36.02%
NOSH 618,630 618,302 300,989 294,501 300,622 282,535 190,105 21.71%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 8.29% 5.84% 13.28% 10.24% 8.21% 8.26% 8.75% -
ROE 11.50% 7.74% 19.74% 14.07% 13.50% 13.41% 31.35% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 275.95 244.55 511.00 375.06 337.10 326.05 360.34 -4.34%
EPS 22.42 14.08 66.52 38.14 28.26 26.94 22.39 0.02%
DPS 7.00 5.00 14.00 7.00 5.00 4.00 3.50 12.23%
NAPS 1.95 1.82 3.37 2.71 2.0931 2.009 1.00 11.76%
Adjusted Per Share Value based on latest NOSH - 294,668
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 20.80 18.42 18.74 13.46 12.35 11.22 8.35 16.41%
EPS 1.69 1.06 2.44 1.37 1.04 0.93 0.73 15.00%
DPS 0.53 0.38 0.51 0.25 0.18 0.14 0.08 37.00%
NAPS 0.147 0.1371 0.1236 0.0972 0.0767 0.0692 0.0232 35.99%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 4.47 5.20 12.28 5.85 4.52 8.65 9.20 -
P/RPS 1.62 2.13 2.40 1.56 1.34 2.65 2.55 -7.27%
P/EPS 19.94 36.93 18.46 15.34 15.99 32.11 29.35 -6.23%
EY 5.02 2.71 5.42 6.52 6.25 3.11 3.41 6.65%
DY 1.57 0.96 1.14 1.20 1.11 0.46 0.38 26.64%
P/NAPS 2.29 2.86 3.64 2.16 2.16 4.31 9.20 -20.67%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 14/06/12 17/06/11 17/06/10 23/06/09 02/07/08 04/07/07 04/07/06 -
Price 4.66 5.26 12.84 6.50 4.20 8.35 9.10 -
P/RPS 1.69 2.15 2.51 1.73 1.25 2.56 2.53 -6.49%
P/EPS 20.79 37.36 19.30 17.04 14.86 30.99 29.03 -5.40%
EY 4.81 2.68 5.18 5.87 6.73 3.23 3.45 5.68%
DY 1.50 0.95 1.09 1.08 1.19 0.48 0.38 25.68%
P/NAPS 2.39 2.89 3.81 2.40 2.01 4.16 9.10 -19.95%

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