[TOPGLOV] YoY Quarter Result on 31-Aug-2004 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
12-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 17.5%
YoY- 49.23%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 307,563 307,587 194,782 123,250 80,014 52,068 38,895 41.12%
PBT 31,253 22,906 17,623 15,167 9,411 5,384 4,485 38.18%
Tax -18,703 -3,785 -6,067 -3,378 -1,511 -1,142 -545 80.21%
NP 12,550 19,121 11,556 11,789 7,900 4,242 3,940 21.28%
-
NP to SH 13,445 18,794 11,572 11,789 7,900 4,242 3,940 22.68%
-
Tax Rate 59.84% 16.52% 34.43% 22.27% 16.06% 21.21% 12.15% -
Total Cost 295,013 288,466 183,226 111,461 72,114 47,826 34,955 42.66%
-
Net Worth 621,761 191,935 188,413 92,776 130,398 109,226 93,146 37.19%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 16,227 9,270 9,420 4,174 7,289 - - -
Div Payout % 120.70% 49.33% 81.41% 35.41% 92.28% - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 621,761 191,935 188,413 92,776 130,398 109,226 93,146 37.19%
NOSH 310,880 191,935 188,413 92,776 91,123 64,961 49,987 35.59%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 4.08% 6.22% 5.93% 9.57% 9.87% 8.15% 10.13% -
ROE 2.16% 9.79% 6.14% 12.71% 6.06% 3.88% 4.23% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 98.93 160.26 103.38 132.85 87.81 80.15 77.81 4.08%
EPS 4.48 7.14 6.14 6.35 8.67 6.53 7.15 -7.49%
DPS 5.22 4.83 5.00 4.50 8.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.431 1.6814 1.8634 1.18%
Adjusted Per Share Value based on latest NOSH - 92,776
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 3.74 3.74 2.37 1.50 0.97 0.63 0.47 41.27%
EPS 0.16 0.23 0.14 0.14 0.10 0.05 0.05 21.38%
DPS 0.20 0.11 0.11 0.05 0.09 0.00 0.00 -
NAPS 0.0757 0.0234 0.0229 0.0113 0.0159 0.0133 0.0113 37.27%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 7.05 8.65 5.00 3.62 1.98 1.11 0.90 -
P/RPS 7.13 5.40 4.84 2.72 2.25 1.38 1.16 35.32%
P/EPS 163.01 88.34 81.41 28.49 22.84 17.00 11.42 55.71%
EY 0.61 1.13 1.23 3.51 4.38 5.88 8.76 -35.84%
DY 0.74 0.56 1.00 1.24 4.04 0.00 0.00 -
P/NAPS 3.53 8.65 5.00 3.62 1.38 0.66 0.48 39.43%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 19/10/07 17/10/06 18/10/05 12/10/04 17/10/03 21/10/02 31/10/01 -
Price 6.50 9.90 5.00 3.70 2.07 1.06 0.94 -
P/RPS 6.57 6.18 4.84 2.79 2.36 1.32 1.21 32.55%
P/EPS 150.30 101.10 81.41 29.12 23.88 16.23 11.93 52.51%
EY 0.67 0.99 1.23 3.43 4.19 6.16 8.39 -34.36%
DY 0.80 0.49 1.00 1.22 3.86 0.00 0.00 -
P/NAPS 3.25 9.90 5.00 3.70 1.45 0.63 0.50 36.59%

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