[TOPGLOV] YoY Quarter Result on 31-May-2008 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
02-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -11.49%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 535,363 555,851 371,965 356,139 301,563 247,830 159,173 22.39%
PBT 34,505 83,324 54,338 30,008 29,469 24,600 17,118 12.38%
Tax -8,464 -17,944 -11,959 -4,969 -3,843 -3,305 -2,317 24.08%
NP 26,041 65,380 42,379 25,039 25,626 21,295 14,801 9.86%
-
NP to SH 25,597 64,484 42,167 26,093 25,902 21,238 14,801 9.55%
-
Tax Rate 24.53% 21.54% 22.01% 16.56% 13.04% 13.43% 13.54% -
Total Cost 509,322 490,471 329,586 331,100 275,937 226,535 144,372 23.37%
-
Net Worth 1,125,278 1,019,761 798,550 629,933 602,281 191,161 191,210 34.34%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div 30,914 42,363 20,626 15,047 11,991 6,690 5,634 32.79%
Div Payout % 120.77% 65.70% 48.92% 57.67% 46.30% 31.50% 38.07% -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 1,125,278 1,019,761 798,550 629,933 602,281 191,161 191,210 34.34%
NOSH 618,285 302,599 294,668 300,957 299,791 191,161 187,829 21.95%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 4.86% 11.76% 11.39% 7.03% 8.50% 8.59% 9.30% -
ROE 2.27% 6.32% 5.28% 4.14% 4.30% 11.11% 7.74% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 86.59 183.69 126.23 118.34 100.59 129.64 84.74 0.36%
EPS 4.14 21.31 14.31 8.67 8.64 7.93 7.88 -10.16%
DPS 5.00 14.00 7.00 5.00 4.00 3.50 3.00 8.88%
NAPS 1.82 3.37 2.71 2.0931 2.009 1.00 1.018 10.16%
Adjusted Per Share Value based on latest NOSH - 300,957
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 6.52 6.77 4.53 4.34 3.67 3.02 1.94 22.37%
EPS 0.31 0.79 0.51 0.32 0.32 0.26 0.18 9.47%
DPS 0.38 0.52 0.25 0.18 0.15 0.08 0.07 32.55%
NAPS 0.137 0.1242 0.0973 0.0767 0.0733 0.0233 0.0233 34.32%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 5.20 12.28 5.85 4.52 8.65 9.20 4.48 -
P/RPS 6.01 6.69 4.63 3.82 8.60 7.10 5.29 2.14%
P/EPS 125.60 57.63 40.88 52.13 100.12 82.81 56.85 14.11%
EY 0.80 1.74 2.45 1.92 1.00 1.21 1.76 -12.30%
DY 0.96 1.14 1.20 1.11 0.46 0.38 0.67 6.17%
P/NAPS 2.86 3.64 2.16 2.16 4.31 9.20 4.40 -6.92%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 17/06/11 17/06/10 23/06/09 02/07/08 04/07/07 04/07/06 04/07/05 -
Price 5.26 12.84 6.50 4.20 8.35 9.10 4.60 -
P/RPS 6.07 6.99 5.15 3.55 8.30 7.02 5.43 1.87%
P/EPS 127.05 60.25 45.42 48.44 96.64 81.91 58.38 13.83%
EY 0.79 1.66 2.20 2.06 1.03 1.22 1.71 -12.07%
DY 0.95 1.09 1.08 1.19 0.48 0.38 0.65 6.52%
P/NAPS 2.89 3.81 2.40 2.01 4.16 9.10 4.52 -7.18%

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