[TOPGLOV] YoY Quarter Result on 30-Nov-2004 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 9.53%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 336,483 308,284 208,687 139,127 87,931 55,132 42,554 41.12%
PBT 34,560 28,855 20,950 14,957 9,322 5,930 4,928 38.33%
Tax -4,773 -3,753 -2,404 -2,045 -817 -858 -448 48.31%
NP 29,787 25,102 18,546 12,912 8,505 5,072 4,480 37.10%
-
NP to SH 29,383 24,845 18,359 12,912 8,505 5,072 4,480 36.79%
-
Tax Rate 13.81% 13.01% 11.47% 13.67% 8.76% 14.47% 9.09% -
Total Cost 306,696 283,182 190,141 126,215 79,426 50,060 38,074 41.56%
-
Net Worth 645,644 317,346 230,858 169,185 138,240 114,471 97,639 36.98%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 645,644 317,346 230,858 169,185 138,240 114,471 97,639 36.98%
NOSH 300,439 192,447 189,073 92,958 91,550 65,025 49,999 34.81%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 8.85% 8.14% 8.89% 9.28% 9.67% 9.20% 10.53% -
ROE 4.55% 7.83% 7.95% 7.63% 6.15% 4.43% 4.59% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 112.00 160.19 110.37 149.66 96.05 84.79 85.11 4.68%
EPS 9.78 12.91 9.71 13.89 9.29 7.80 8.96 1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.149 1.649 1.221 1.82 1.51 1.7604 1.9528 1.60%
Adjusted Per Share Value based on latest NOSH - 92,958
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 4.10 3.75 2.54 1.69 1.07 0.67 0.52 41.05%
EPS 0.36 0.30 0.22 0.16 0.10 0.06 0.05 38.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0386 0.0281 0.0206 0.0168 0.0139 0.0119 36.95%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 5.85 12.90 5.55 4.03 2.26 1.15 1.39 -
P/RPS 5.22 8.05 5.03 2.69 2.35 1.36 1.63 21.39%
P/EPS 59.82 99.92 57.16 29.01 24.33 14.74 15.51 25.21%
EY 1.67 1.00 1.75 3.45 4.11 6.78 6.45 -20.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 7.82 4.55 2.21 1.50 0.65 0.71 25.07%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 03/01/08 04/01/07 04/01/06 05/01/05 05/01/04 06/01/03 07/01/02 -
Price 6.50 13.80 6.80 4.38 2.45 1.14 1.37 -
P/RPS 5.80 8.61 6.16 2.93 2.55 1.34 1.61 23.80%
P/EPS 66.46 106.89 70.03 31.53 26.37 14.62 15.29 27.73%
EY 1.50 0.94 1.43 3.17 3.79 6.84 6.54 -21.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 8.37 5.57 2.41 1.62 0.65 0.70 27.57%

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