[TOPGLOV] YoY Quarter Result on 31-Aug-2012 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
11-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 18.99%
YoY- 145.94%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 709,445 579,111 548,159 607,325 541,836 541,386 424,514 8.93%
PBT 134,320 49,248 67,059 66,626 35,058 41,109 79,451 9.14%
Tax -31,094 -2,837 -15,997 -838 -8,240 5,116 -24,468 4.07%
NP 103,226 46,411 51,062 65,788 26,818 46,225 54,983 11.06%
-
NP to SH 102,755 46,319 48,422 64,029 26,034 45,013 56,810 10.37%
-
Tax Rate 23.15% 5.76% 23.86% 1.26% 23.50% -12.44% 30.80% -
Total Cost 606,219 532,700 497,097 541,537 515,018 495,161 369,531 8.59%
-
Net Worth 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 592,606 13.03%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 37,093 55,829 55,838 55,658 37,089 43,211 22,222 8.91%
Div Payout % 36.10% 120.53% 115.32% 86.93% 142.46% 96.00% 39.12% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 592,606 13.03%
NOSH 618,219 620,324 620,428 618,432 618,151 617,301 296,303 13.03%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 14.55% 8.01% 9.32% 10.83% 4.95% 8.54% 12.95% -
ROE 8.31% 3.32% 3.60% 5.00% 2.28% 4.03% 9.59% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 114.76 93.36 88.35 98.20 87.65 87.70 143.27 -3.62%
EPS 8.31 7.47 7.81 10.35 4.21 7.30 9.39 -2.01%
DPS 6.00 9.00 9.00 9.00 6.00 7.00 7.50 -3.64%
NAPS 2.00 2.25 2.17 2.07 1.85 1.81 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 618,432
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 8.64 7.06 6.68 7.40 6.60 6.60 5.17 8.93%
EPS 1.25 0.56 0.59 0.78 0.32 0.55 0.69 10.40%
DPS 0.45 0.68 0.68 0.68 0.45 0.53 0.27 8.88%
NAPS 0.1506 0.17 0.164 0.156 0.1393 0.1361 0.0722 13.02%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 7.72 4.79 6.14 5.29 4.86 6.07 6.95 -
P/RPS 6.73 5.13 6.95 5.39 5.54 6.92 4.85 5.60%
P/EPS 46.45 64.15 78.67 51.09 115.40 83.24 36.25 4.21%
EY 2.15 1.56 1.27 1.96 0.87 1.20 2.76 -4.07%
DY 0.78 1.88 1.47 1.70 1.23 1.15 1.08 -5.27%
P/NAPS 3.86 2.13 2.83 2.56 2.63 3.35 3.48 1.74%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 15/10/15 14/10/14 11/10/13 11/10/12 11/10/11 06/10/10 08/10/09 -
Price 8.44 4.81 6.15 5.15 4.07 5.69 8.15 -
P/RPS 7.35 5.15 6.96 5.24 4.64 6.49 5.69 4.35%
P/EPS 50.78 64.42 78.80 49.74 96.64 78.03 42.51 3.00%
EY 1.97 1.55 1.27 2.01 1.03 1.28 2.35 -2.89%
DY 0.71 1.87 1.46 1.75 1.47 1.23 0.92 -4.22%
P/NAPS 4.22 2.14 2.83 2.49 2.20 3.14 4.08 0.56%

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