[TOPGLOV] YoY TTM Result on 28-Feb-2013 [#2]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
14-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -1.37%
YoY- 65.29%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 2,864,766 2,292,984 2,274,498 2,371,613 2,181,033 2,073,954 1,778,674 8.25%
PBT 528,010 232,998 222,381 262,081 179,956 200,313 314,317 9.02%
Tax -117,974 -38,293 -35,608 -31,225 -40,446 -26,435 -78,149 7.09%
NP 410,036 194,705 186,773 230,856 139,510 173,878 236,168 9.62%
-
NP to SH 407,984 193,444 180,524 225,646 136,518 170,957 234,711 9.64%
-
Tax Rate 22.34% 16.43% 16.01% 11.91% 22.48% 13.20% 24.86% -
Total Cost 2,454,730 2,098,279 2,087,725 2,140,757 2,041,523 1,900,076 1,542,506 8.04%
-
Net Worth 1,776,817 1,233,641 1,352,055 1,342,971 1,194,075 1,125,211 898,802 12.01%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 61,802 99,256 99,207 55,658 68,003 64,393 42,849 6.28%
Div Payout % 15.15% 51.31% 54.96% 24.67% 49.81% 37.67% 18.26% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 1,776,817 1,233,641 1,352,055 1,342,971 1,194,075 1,125,211 898,802 12.01%
NOSH 1,251,279 616,820 620,208 618,880 618,692 618,248 299,600 26.87%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 14.31% 8.49% 8.21% 9.73% 6.40% 8.38% 13.28% -
ROE 22.96% 15.68% 13.35% 16.80% 11.43% 15.19% 26.11% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 228.95 371.74 366.73 383.21 352.52 335.46 593.68 -14.67%
EPS 32.61 31.36 29.11 36.46 22.07 27.65 78.34 -13.57%
DPS 4.94 16.00 16.00 9.00 11.00 10.42 14.50 -16.41%
NAPS 1.42 2.00 2.18 2.17 1.93 1.82 3.00 -11.71%
Adjusted Per Share Value based on latest NOSH - 618,880
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 34.89 27.92 27.70 28.88 26.56 25.26 21.66 8.26%
EPS 4.97 2.36 2.20 2.75 1.66 2.08 2.86 9.63%
DPS 0.75 1.21 1.21 0.68 0.83 0.78 0.52 6.28%
NAPS 0.2164 0.1502 0.1647 0.1636 0.1454 0.137 0.1095 12.01%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 5.63 5.06 5.77 5.49 4.87 4.89 11.32 -
P/RPS 2.46 1.36 1.57 1.43 1.38 1.46 1.91 4.30%
P/EPS 17.27 16.13 19.82 15.06 22.07 17.68 14.45 3.01%
EY 5.79 6.20 5.04 6.64 4.53 5.65 6.92 -2.92%
DY 0.88 3.16 2.77 1.64 2.26 2.13 1.28 -6.04%
P/NAPS 3.96 2.53 2.65 2.53 2.52 2.69 3.77 0.82%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 16/03/16 18/03/15 20/03/14 14/03/13 15/03/12 16/03/11 17/03/10 -
Price 5.20 5.20 5.28 5.41 4.92 5.28 12.56 -
P/RPS 2.27 1.40 1.44 1.41 1.40 1.57 2.12 1.14%
P/EPS 15.95 16.58 18.14 14.84 22.30 19.09 16.03 -0.08%
EY 6.27 6.03 5.51 6.74 4.48 5.24 6.24 0.07%
DY 0.95 3.08 3.03 1.66 2.24 1.97 1.15 -3.13%
P/NAPS 3.66 2.60 2.42 2.49 2.55 2.90 4.19 -2.22%

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