[TOPGLOV] YoY TTM Result on 30-Nov-2002 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
06-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 3.28%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 711,387 469,329 297,888 192,780 150,673 30,743 87.37%
PBT 71,739 50,825 32,656 21,188 17,900 4,245 75.97%
Tax -12,913 -6,884 -3,965 -2,537 -1,508 -256 118.96%
NP 58,826 43,941 28,691 18,651 16,392 3,989 71.24%
-
NP to SH 58,655 43,941 28,691 18,651 16,392 3,989 71.14%
-
Tax Rate 18.00% 13.54% 12.14% 11.97% 8.42% 6.03% -
Total Cost 652,561 425,388 269,197 174,129 134,281 26,754 89.36%
-
Net Worth 230,858 92,958 138,240 65,025 49,999 46,485 37.76%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 15,055 6,486 10,928 7,296 - - -
Div Payout % 25.67% 14.76% 38.09% 39.12% - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 230,858 92,958 138,240 65,025 49,999 46,485 37.76%
NOSH 189,073 92,958 91,550 65,025 49,999 26,593 48.00%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 8.27% 9.36% 9.63% 9.67% 10.88% 12.98% -
ROE 25.41% 47.27% 20.75% 28.68% 32.78% 8.58% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 376.25 504.88 325.38 296.47 301.35 115.60 26.60%
EPS 31.02 47.27 31.34 28.68 32.78 15.00 15.63%
DPS 8.00 7.00 11.94 11.22 0.00 0.00 -
NAPS 1.221 1.00 1.51 1.00 1.00 1.748 -6.92%
Adjusted Per Share Value based on latest NOSH - 65,025
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 8.66 5.72 3.63 2.35 1.83 0.37 87.80%
EPS 0.71 0.54 0.35 0.23 0.20 0.05 69.95%
DPS 0.18 0.08 0.13 0.09 0.00 0.00 -
NAPS 0.0281 0.0113 0.0168 0.0079 0.0061 0.0057 37.55%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 - -
Price 5.55 4.03 2.26 1.15 1.39 0.00 -
P/RPS 1.48 0.80 0.69 0.39 0.46 0.00 -
P/EPS 17.89 8.53 7.21 4.01 4.24 0.00 -
EY 5.59 11.73 13.87 24.94 23.59 0.00 -
DY 1.44 1.74 5.28 9.76 0.00 0.00 -
P/NAPS 4.55 4.03 1.50 1.15 1.39 0.00 -
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 04/01/06 05/01/05 05/01/04 06/01/03 07/01/02 - -
Price 6.80 4.38 2.45 1.14 1.37 0.00 -
P/RPS 1.81 0.87 0.75 0.38 0.45 0.00 -
P/EPS 21.92 9.27 7.82 3.97 4.18 0.00 -
EY 4.56 10.79 12.79 25.16 23.93 0.00 -
DY 1.18 1.60 4.87 9.84 0.00 0.00 -
P/NAPS 5.57 4.38 1.62 1.14 1.37 0.00 -

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