[TOPGLOV] YoY TTM Result on 28-Feb-2009 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
07-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 5.67%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 2,181,033 2,073,954 1,778,674 1,453,271 1,266,384 1,175,069 791,149 18.39%
PBT 179,956 200,313 314,317 156,497 127,055 105,428 79,008 14.69%
Tax -40,446 -26,435 -78,149 -35,842 -30,723 -14,536 -14,006 19.31%
NP 139,510 173,878 236,168 120,655 96,332 90,892 65,002 13.56%
-
NP to SH 136,518 170,957 234,711 121,358 98,210 90,245 64,733 13.22%
-
Tax Rate 22.48% 13.20% 24.86% 22.90% 24.18% 13.79% 17.73% -
Total Cost 2,041,523 1,900,076 1,542,506 1,332,616 1,170,052 1,084,177 726,147 18.78%
-
Net Worth 1,194,075 1,125,211 898,802 727,598 641,588 527,898 190,123 35.79%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 68,003 64,393 42,849 32,708 28,219 15,961 15,055 28.54%
Div Payout % 49.81% 37.67% 18.26% 26.95% 28.73% 17.69% 23.26% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 1,194,075 1,125,211 898,802 727,598 641,588 527,898 190,123 35.79%
NOSH 618,692 618,248 299,600 294,574 300,509 277,549 190,123 21.71%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 6.40% 8.38% 13.28% 8.30% 7.61% 7.74% 8.22% -
ROE 11.43% 15.19% 26.11% 16.68% 15.31% 17.10% 34.05% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 352.52 335.46 593.68 493.35 421.41 423.37 416.12 -2.72%
EPS 22.07 27.65 78.34 41.20 32.68 32.51 34.05 -6.96%
DPS 11.00 10.42 14.50 11.10 9.39 5.75 8.00 5.44%
NAPS 1.93 1.82 3.00 2.47 2.135 1.902 1.00 11.57%
Adjusted Per Share Value based on latest NOSH - 294,574
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 26.56 25.26 21.66 17.70 15.42 14.31 9.63 18.40%
EPS 1.66 2.08 2.86 1.48 1.20 1.10 0.79 13.16%
DPS 0.83 0.78 0.52 0.40 0.34 0.19 0.18 28.98%
NAPS 0.1454 0.137 0.1095 0.0886 0.0781 0.0643 0.0232 35.74%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 4.87 4.89 11.32 4.48 5.05 8.85 7.65 -
P/RPS 1.38 1.46 1.91 0.91 1.20 2.09 1.84 -4.67%
P/EPS 22.07 17.68 14.45 10.87 15.45 27.22 22.47 -0.29%
EY 4.53 5.65 6.92 9.20 6.47 3.67 4.45 0.29%
DY 2.26 2.13 1.28 2.48 1.86 0.65 1.05 13.61%
P/NAPS 2.52 2.69 3.77 1.81 2.37 4.65 7.65 -16.88%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 15/03/12 16/03/11 17/03/10 07/04/09 03/04/08 04/04/07 04/04/06 -
Price 4.92 5.28 12.56 4.98 3.98 8.95 7.70 -
P/RPS 1.40 1.57 2.12 1.01 0.94 2.11 1.85 -4.53%
P/EPS 22.30 19.09 16.03 12.09 12.18 27.53 22.62 -0.23%
EY 4.48 5.24 6.24 8.27 8.21 3.63 4.42 0.22%
DY 2.24 1.97 1.15 2.23 2.36 0.64 1.04 13.62%
P/NAPS 2.55 2.90 4.19 2.02 1.86 4.71 7.70 -16.80%

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