[TOPGLOV] YoY Quarter Result on 31-Aug-2006 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- -11.51%
YoY- 62.41%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 424,514 364,534 307,563 307,587 194,782 123,250 80,014 32.03%
PBT 79,451 38,286 31,253 22,906 17,623 15,167 9,411 42.64%
Tax -24,468 -13,378 -18,703 -3,785 -6,067 -3,378 -1,511 58.99%
NP 54,983 24,908 12,550 19,121 11,556 11,789 7,900 38.13%
-
NP to SH 56,810 25,109 13,445 18,794 11,572 11,789 7,900 38.88%
-
Tax Rate 30.80% 34.94% 59.84% 16.52% 34.43% 22.27% 16.06% -
Total Cost 369,531 339,626 295,013 288,466 183,226 111,461 72,114 31.26%
-
Net Worth 592,606 671,999 621,761 191,935 188,413 92,776 130,398 28.67%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 22,222 17,660 16,227 9,270 9,420 4,174 7,289 20.39%
Div Payout % 39.12% 70.34% 120.70% 49.33% 81.41% 35.41% 92.28% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 592,606 671,999 621,761 191,935 188,413 92,776 130,398 28.67%
NOSH 296,303 294,349 310,880 191,935 188,413 92,776 91,123 21.69%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 12.95% 6.83% 4.08% 6.22% 5.93% 9.57% 9.87% -
ROE 9.59% 3.74% 2.16% 9.79% 6.14% 12.71% 6.06% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 143.27 123.84 98.93 160.26 103.38 132.85 87.81 8.49%
EPS 9.39 8.53 4.48 7.14 6.14 6.35 8.67 1.33%
DPS 7.50 6.00 5.22 4.83 5.00 4.50 8.00 -1.06%
NAPS 2.00 2.283 2.00 1.00 1.00 1.00 1.431 5.73%
Adjusted Per Share Value based on latest NOSH - 191,935
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 5.17 4.44 3.75 3.75 2.37 1.50 0.97 32.13%
EPS 0.69 0.31 0.16 0.23 0.14 0.14 0.10 37.93%
DPS 0.27 0.22 0.20 0.11 0.11 0.05 0.09 20.07%
NAPS 0.0722 0.0818 0.0757 0.0234 0.0229 0.0113 0.0159 28.65%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 6.95 4.06 7.05 8.65 5.00 3.62 1.98 -
P/RPS 4.85 3.28 7.13 5.40 4.84 2.72 2.25 13.64%
P/EPS 36.25 47.59 163.01 88.34 81.41 28.49 22.84 7.99%
EY 2.76 2.10 0.61 1.13 1.23 3.51 4.38 -7.40%
DY 1.08 1.48 0.74 0.56 1.00 1.24 4.04 -19.72%
P/NAPS 3.48 1.78 3.53 8.65 5.00 3.62 1.38 16.65%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 08/10/09 22/10/08 19/10/07 17/10/06 18/10/05 12/10/04 17/10/03 -
Price 8.15 3.78 6.50 9.90 5.00 3.70 2.07 -
P/RPS 5.69 3.05 6.57 6.18 4.84 2.79 2.36 15.78%
P/EPS 42.51 44.31 150.30 101.10 81.41 29.12 23.88 10.07%
EY 2.35 2.26 0.67 0.99 1.23 3.43 4.19 -9.18%
DY 0.92 1.59 0.80 0.49 1.00 1.22 3.86 -21.24%
P/NAPS 4.08 1.66 3.25 9.90 5.00 3.70 1.45 18.79%

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