[TOPGLOV] YoY Quarter Result on 31-Aug-2005 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
18-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -21.82%
YoY- -1.84%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 364,534 307,563 307,587 194,782 123,250 80,014 52,068 38.27%
PBT 38,286 31,253 22,906 17,623 15,167 9,411 5,384 38.63%
Tax -13,378 -18,703 -3,785 -6,067 -3,378 -1,511 -1,142 50.64%
NP 24,908 12,550 19,121 11,556 11,789 7,900 4,242 34.27%
-
NP to SH 25,109 13,445 18,794 11,572 11,789 7,900 4,242 34.45%
-
Tax Rate 34.94% 59.84% 16.52% 34.43% 22.27% 16.06% 21.21% -
Total Cost 339,626 295,013 288,466 183,226 111,461 72,114 47,826 38.59%
-
Net Worth 671,999 621,761 191,935 188,413 92,776 130,398 109,226 35.32%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 17,660 16,227 9,270 9,420 4,174 7,289 - -
Div Payout % 70.34% 120.70% 49.33% 81.41% 35.41% 92.28% - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 671,999 621,761 191,935 188,413 92,776 130,398 109,226 35.32%
NOSH 294,349 310,880 191,935 188,413 92,776 91,123 64,961 28.60%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 6.83% 4.08% 6.22% 5.93% 9.57% 9.87% 8.15% -
ROE 3.74% 2.16% 9.79% 6.14% 12.71% 6.06% 3.88% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 123.84 98.93 160.26 103.38 132.85 87.81 80.15 7.51%
EPS 8.53 4.48 7.14 6.14 6.35 8.67 6.53 4.54%
DPS 6.00 5.22 4.83 5.00 4.50 8.00 0.00 -
NAPS 2.283 2.00 1.00 1.00 1.00 1.431 1.6814 5.22%
Adjusted Per Share Value based on latest NOSH - 188,413
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 4.66 3.93 3.93 2.49 1.58 1.02 0.67 38.12%
EPS 0.32 0.17 0.24 0.15 0.15 0.10 0.05 36.21%
DPS 0.23 0.21 0.12 0.12 0.05 0.09 0.00 -
NAPS 0.0859 0.0795 0.0245 0.0241 0.0119 0.0167 0.014 35.26%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 4.06 7.05 8.65 5.00 3.62 1.98 1.11 -
P/RPS 3.28 7.13 5.40 4.84 2.72 2.25 1.38 15.50%
P/EPS 47.59 163.01 88.34 81.41 28.49 22.84 17.00 18.69%
EY 2.10 0.61 1.13 1.23 3.51 4.38 5.88 -15.75%
DY 1.48 0.74 0.56 1.00 1.24 4.04 0.00 -
P/NAPS 1.78 3.53 8.65 5.00 3.62 1.38 0.66 17.96%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 22/10/08 19/10/07 17/10/06 18/10/05 12/10/04 17/10/03 21/10/02 -
Price 3.78 6.50 9.90 5.00 3.70 2.07 1.06 -
P/RPS 3.05 6.57 6.18 4.84 2.79 2.36 1.32 14.96%
P/EPS 44.31 150.30 101.10 81.41 29.12 23.88 16.23 18.20%
EY 2.26 0.67 0.99 1.23 3.43 4.19 6.16 -15.37%
DY 1.59 0.80 0.49 1.00 1.22 3.86 0.00 -
P/NAPS 1.66 3.25 9.90 5.00 3.70 1.45 0.63 17.50%

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