[TOPGLOV] YoY Quarter Result on 31-May-2009 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 17.14%
YoY- 61.6%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 603,295 535,363 555,851 371,965 356,139 301,563 247,830 15.96%
PBT 63,683 34,505 83,324 54,338 30,008 29,469 24,600 17.16%
Tax -8,837 -8,464 -17,944 -11,959 -4,969 -3,843 -3,305 17.79%
NP 54,846 26,041 65,380 42,379 25,039 25,626 21,295 17.06%
-
NP to SH 53,810 25,597 64,484 42,167 26,093 25,902 21,238 16.74%
-
Tax Rate 13.88% 24.53% 21.54% 22.01% 16.56% 13.04% 13.43% -
Total Cost 548,449 509,322 490,471 329,586 331,100 275,937 226,535 15.86%
-
Net Worth 1,206,086 1,125,278 1,019,761 798,550 629,933 602,281 191,161 35.89%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 43,295 30,914 42,363 20,626 15,047 11,991 6,690 36.47%
Div Payout % 80.46% 120.77% 65.70% 48.92% 57.67% 46.30% 31.50% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 1,206,086 1,125,278 1,019,761 798,550 629,933 602,281 191,161 35.89%
NOSH 618,505 618,285 302,599 294,668 300,957 299,791 191,161 21.59%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 9.09% 4.86% 11.76% 11.39% 7.03% 8.50% 8.59% -
ROE 4.46% 2.27% 6.32% 5.28% 4.14% 4.30% 11.11% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 97.54 86.59 183.69 126.23 118.34 100.59 129.64 -4.62%
EPS 8.70 4.14 21.31 14.31 8.67 8.64 7.93 1.55%
DPS 7.00 5.00 14.00 7.00 5.00 4.00 3.50 12.23%
NAPS 1.95 1.82 3.37 2.71 2.0931 2.009 1.00 11.76%
Adjusted Per Share Value based on latest NOSH - 294,668
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 7.35 6.52 6.77 4.53 4.34 3.67 3.02 15.96%
EPS 0.66 0.31 0.79 0.51 0.32 0.32 0.26 16.77%
DPS 0.53 0.38 0.52 0.25 0.18 0.15 0.08 37.00%
NAPS 0.1469 0.137 0.1242 0.0973 0.0767 0.0733 0.0233 35.88%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 4.47 5.20 12.28 5.85 4.52 8.65 9.20 -
P/RPS 4.58 6.01 6.69 4.63 3.82 8.60 7.10 -7.03%
P/EPS 51.38 125.60 57.63 40.88 52.13 100.12 82.81 -7.64%
EY 1.95 0.80 1.74 2.45 1.92 1.00 1.21 8.27%
DY 1.57 0.96 1.14 1.20 1.11 0.46 0.38 26.64%
P/NAPS 2.29 2.86 3.64 2.16 2.16 4.31 9.20 -20.67%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 14/06/12 17/06/11 17/06/10 23/06/09 02/07/08 04/07/07 04/07/06 -
Price 4.66 5.26 12.84 6.50 4.20 8.35 9.10 -
P/RPS 4.78 6.07 6.99 5.15 3.55 8.30 7.02 -6.19%
P/EPS 53.56 127.05 60.25 45.42 48.44 96.64 81.91 -6.82%
EY 1.87 0.79 1.66 2.20 2.06 1.03 1.22 7.37%
DY 1.50 0.95 1.09 1.08 1.19 0.48 0.38 25.68%
P/NAPS 2.39 2.89 3.81 2.40 2.01 4.16 9.10 -19.95%

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