[TOPGLOV] YoY TTM Result on 30-Nov-2004 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
05-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 11.15%
YoY- 53.15%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 1,256,977 1,092,208 711,387 469,329 297,888 192,780 150,673 42.38%
PBT 124,349 99,678 71,739 50,825 32,656 21,188 17,900 38.11%
Tax -31,012 -14,061 -12,913 -6,884 -3,965 -2,537 -1,508 65.48%
NP 93,337 85,617 58,826 43,941 28,691 18,651 16,392 33.61%
-
NP to SH 94,098 84,878 58,655 43,941 28,691 18,651 16,392 33.79%
-
Tax Rate 24.94% 14.11% 18.00% 13.54% 12.14% 11.97% 8.42% -
Total Cost 1,163,640 1,006,591 652,561 425,388 269,197 174,129 134,281 43.29%
-
Net Worth 645,644 192,447 230,858 92,958 138,240 65,025 49,999 53.13%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div 28,219 15,961 15,055 6,486 10,928 7,296 - -
Div Payout % 29.99% 18.80% 25.67% 14.76% 38.09% 39.12% - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 645,644 192,447 230,858 92,958 138,240 65,025 49,999 53.13%
NOSH 300,439 192,447 189,073 92,958 91,550 65,025 49,999 34.81%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 7.43% 7.84% 8.27% 9.36% 9.63% 9.67% 10.88% -
ROE 14.57% 44.10% 25.41% 47.27% 20.75% 28.68% 32.78% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 418.38 567.53 376.25 504.88 325.38 296.47 301.35 5.61%
EPS 31.32 44.10 31.02 47.27 31.34 28.68 32.78 -0.75%
DPS 9.39 8.33 8.00 7.00 11.94 11.22 0.00 -
NAPS 2.149 1.00 1.221 1.00 1.51 1.00 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 92,958
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 15.31 13.30 8.67 5.72 3.63 2.35 1.84 42.32%
EPS 1.15 1.03 0.71 0.54 0.35 0.23 0.20 33.83%
DPS 0.34 0.19 0.18 0.08 0.13 0.09 0.00 -
NAPS 0.0786 0.0234 0.0281 0.0113 0.0168 0.0079 0.0061 53.08%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 5.85 12.90 5.55 4.03 2.26 1.15 1.39 -
P/RPS 1.40 2.27 1.48 0.80 0.69 0.39 0.46 20.37%
P/EPS 18.68 29.25 17.89 8.53 7.21 4.01 4.24 28.02%
EY 5.35 3.42 5.59 11.73 13.87 24.94 23.59 -21.89%
DY 1.61 0.65 1.44 1.74 5.28 9.76 0.00 -
P/NAPS 2.72 12.90 4.55 4.03 1.50 1.15 1.39 11.83%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 03/01/08 04/01/07 04/01/06 05/01/05 05/01/04 06/01/03 07/01/02 -
Price 6.50 13.80 6.80 4.38 2.45 1.14 1.37 -
P/RPS 1.55 2.43 1.81 0.87 0.75 0.38 0.45 22.87%
P/EPS 20.75 31.29 21.92 9.27 7.82 3.97 4.18 30.59%
EY 4.82 3.20 4.56 10.79 12.79 25.16 23.93 -23.42%
DY 1.45 0.60 1.18 1.60 4.87 9.84 0.00 -
P/NAPS 3.02 13.80 5.57 4.38 1.62 1.14 1.37 14.07%

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