[TOPGLOV] YoY TTM Result on 28-Feb-2005 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 10.73%
YoY- 50.78%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 1,266,384 1,175,069 791,149 522,471 336,064 207,547 160,778 41.01%
PBT 127,055 105,428 79,008 56,976 36,273 22,710 18,358 38.00%
Tax -30,723 -14,536 -14,006 -8,319 -4,002 -2,982 -1,390 67.44%
NP 96,332 90,892 65,002 48,657 32,271 19,728 16,968 33.52%
-
NP to SH 98,210 90,245 64,733 48,657 32,271 19,728 16,968 33.95%
-
Tax Rate 24.18% 13.79% 17.73% 14.60% 11.03% 13.13% 7.57% -
Total Cost 1,170,052 1,084,177 726,147 473,814 303,793 187,819 143,810 41.77%
-
Net Worth 641,588 527,898 190,123 178,983 91,978 64,976 99,999 36.27%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 28,219 15,961 15,055 6,486 10,928 7,296 - -
Div Payout % 28.73% 17.69% 23.26% 13.33% 33.87% 36.99% - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 641,588 527,898 190,123 178,983 91,978 64,976 99,999 36.27%
NOSH 300,509 277,549 190,123 186,635 91,978 64,976 49,999 34.80%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 7.61% 7.74% 8.22% 9.31% 9.60% 9.51% 10.55% -
ROE 15.31% 17.10% 34.05% 27.19% 35.09% 30.36% 16.97% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 421.41 423.37 416.12 279.94 365.37 319.42 321.56 4.60%
EPS 32.68 32.51 34.05 26.07 35.09 30.36 33.94 -0.62%
DPS 9.39 5.75 8.00 3.48 12.00 11.23 0.00 -
NAPS 2.135 1.902 1.00 0.959 1.00 1.00 2.00 1.09%
Adjusted Per Share Value based on latest NOSH - 186,635
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 16.19 15.03 10.12 6.68 4.30 2.65 2.06 40.95%
EPS 1.26 1.15 0.83 0.62 0.41 0.25 0.22 33.72%
DPS 0.36 0.20 0.19 0.08 0.14 0.09 0.00 -
NAPS 0.082 0.0675 0.0243 0.0229 0.0118 0.0083 0.0128 36.24%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 5.05 8.85 7.65 4.68 3.10 1.09 1.37 -
P/RPS 1.20 2.09 1.84 1.67 0.85 0.34 0.43 18.63%
P/EPS 15.45 27.22 22.47 17.95 8.84 3.59 4.04 25.02%
EY 6.47 3.67 4.45 5.57 11.32 27.85 24.77 -20.03%
DY 1.86 0.65 1.05 0.74 3.87 10.30 0.00 -
P/NAPS 2.37 4.65 7.65 4.88 3.10 1.09 0.69 22.81%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 03/04/08 04/04/07 04/04/06 05/04/05 01/04/04 07/04/03 15/04/02 -
Price 3.98 8.95 7.70 4.60 3.47 0.82 1.14 -
P/RPS 0.94 2.11 1.85 1.64 0.95 0.26 0.35 17.88%
P/EPS 12.18 27.53 22.62 17.64 9.89 2.70 3.36 23.91%
EY 8.21 3.63 4.42 5.67 10.11 37.03 29.77 -19.30%
DY 2.36 0.64 1.04 0.76 3.46 13.70 0.00 -
P/NAPS 1.86 4.71 7.70 4.80 3.47 0.82 0.57 21.76%

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