[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2013 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
13-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 37.35%
YoY- 6.76%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 2,166,401 1,801,065 1,696,255 1,765,075 1,707,129 1,512,080 1,538,046 5.86%
PBT 366,852 229,218 167,062 175,145 174,076 110,385 263,852 5.64%
Tax -69,923 -51,252 -29,908 -23,378 -32,579 -22,071 -59,666 2.67%
NP 296,929 177,966 137,154 151,767 141,497 88,314 204,186 6.43%
-
NP to SH 295,411 177,026 134,204 148,078 138,697 87,057 200,218 6.69%
-
Tax Rate 19.06% 22.36% 17.90% 13.35% 18.72% 19.99% 22.61% -
Total Cost 1,869,472 1,623,099 1,559,101 1,613,308 1,565,632 1,423,766 1,333,860 5.78%
-
Net Worth 1,762,714 1,469,556 1,346,383 1,343,911 1,206,329 1,125,310 1,014,333 9.63%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 75,009 49,396 43,431 43,351 43,304 30,915 42,138 10.07%
Div Payout % 25.39% 27.90% 32.36% 29.28% 31.22% 35.51% 21.05% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 1,762,714 1,469,556 1,346,383 1,343,911 1,206,329 1,125,310 1,014,333 9.63%
NOSH 1,250,152 617,460 620,453 619,314 618,630 618,302 300,989 26.75%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 13.71% 9.88% 8.09% 8.60% 8.29% 5.84% 13.28% -
ROE 16.76% 12.05% 9.97% 11.02% 11.50% 7.74% 19.74% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 173.29 291.69 273.39 285.00 275.95 244.55 511.00 -16.47%
EPS 23.63 28.67 21.63 23.91 22.42 14.08 66.52 -15.83%
DPS 6.00 8.00 7.00 7.00 7.00 5.00 14.00 -13.15%
NAPS 1.41 2.38 2.17 2.17 1.95 1.82 3.37 -13.50%
Adjusted Per Share Value based on latest NOSH - 619,553
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 26.38 21.93 20.66 21.50 20.79 18.41 18.73 5.86%
EPS 3.60 2.16 1.63 1.80 1.69 1.06 2.44 6.69%
DPS 0.91 0.60 0.53 0.53 0.53 0.38 0.51 10.12%
NAPS 0.2147 0.179 0.164 0.1637 0.1469 0.137 0.1235 9.64%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 5.07 5.42 4.84 6.38 4.47 5.20 12.28 -
P/RPS 2.93 1.86 1.77 2.24 1.62 2.13 2.40 3.37%
P/EPS 21.46 18.90 22.38 26.68 19.94 36.93 18.46 2.53%
EY 4.66 5.29 4.47 3.75 5.02 2.71 5.42 -2.48%
DY 1.18 1.48 1.45 1.10 1.57 0.96 1.14 0.57%
P/NAPS 3.60 2.28 2.23 2.94 2.29 2.86 3.64 -0.18%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 15/06/16 17/06/15 17/06/14 13/06/13 14/06/12 17/06/11 17/06/10 -
Price 4.91 5.87 4.51 6.35 4.66 5.26 12.84 -
P/RPS 2.83 2.01 1.65 2.23 1.69 2.15 2.51 2.01%
P/EPS 20.78 20.47 20.85 26.56 20.79 37.36 19.30 1.23%
EY 4.81 4.88 4.80 3.77 4.81 2.68 5.18 -1.22%
DY 1.22 1.36 1.55 1.10 1.50 0.95 1.09 1.89%
P/NAPS 3.48 2.47 2.08 2.93 2.39 2.89 3.81 -1.49%

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