[TOPGLOV] YoY TTM Result on 30-Nov-2006 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
04-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 8.27%
YoY- 44.71%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 1,615,301 1,427,524 1,256,977 1,092,208 711,387 469,329 297,888 32.51%
PBT 265,337 143,365 124,349 99,678 71,739 50,825 32,656 41.74%
Tax -65,234 -30,534 -31,012 -14,061 -12,913 -6,884 -3,965 59.41%
NP 200,103 112,831 93,337 85,617 58,826 43,941 28,691 38.18%
-
NP to SH 200,182 114,841 94,098 84,878 58,655 43,941 28,691 38.19%
-
Tax Rate 24.59% 21.30% 24.94% 14.11% 18.00% 13.54% 12.14% -
Total Cost 1,415,198 1,314,693 1,163,640 1,006,591 652,561 425,388 269,197 31.83%
-
Net Worth 594,421 710,860 645,644 192,447 230,858 92,958 138,240 27.49%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 42,849 32,708 28,219 15,961 15,055 6,486 10,928 25.54%
Div Payout % 21.41% 28.48% 29.99% 18.80% 25.67% 14.76% 38.09% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 594,421 710,860 645,644 192,447 230,858 92,958 138,240 27.49%
NOSH 297,210 294,474 300,439 192,447 189,073 92,958 91,550 21.66%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 12.39% 7.90% 7.43% 7.84% 8.27% 9.36% 9.63% -
ROE 33.68% 16.16% 14.57% 44.10% 25.41% 47.27% 20.75% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 543.49 484.77 418.38 567.53 376.25 504.88 325.38 8.91%
EPS 67.35 39.00 31.32 44.10 31.02 47.27 31.34 13.58%
DPS 14.50 11.11 9.39 8.33 8.00 7.00 11.94 3.28%
NAPS 2.00 2.414 2.149 1.00 1.221 1.00 1.51 4.79%
Adjusted Per Share Value based on latest NOSH - 192,447
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 19.68 17.39 15.31 13.30 8.67 5.72 3.63 32.50%
EPS 2.44 1.40 1.15 1.03 0.71 0.54 0.35 38.17%
DPS 0.52 0.40 0.34 0.19 0.18 0.08 0.13 25.96%
NAPS 0.0724 0.0866 0.0786 0.0234 0.0281 0.0113 0.0168 27.53%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 9.15 3.68 5.85 12.90 5.55 4.03 2.26 -
P/RPS 1.68 0.76 1.40 2.27 1.48 0.80 0.69 15.97%
P/EPS 13.59 9.44 18.68 29.25 17.89 8.53 7.21 11.13%
EY 7.36 10.60 5.35 3.42 5.59 11.73 13.87 -10.01%
DY 1.58 3.02 1.61 0.65 1.44 1.74 5.28 -18.20%
P/NAPS 4.58 1.52 2.72 12.90 4.55 4.03 1.50 20.42%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 16/12/09 06/01/09 03/01/08 04/01/07 04/01/06 05/01/05 05/01/04 -
Price 9.50 4.02 6.50 13.80 6.80 4.38 2.45 -
P/RPS 1.75 0.83 1.55 2.43 1.81 0.87 0.75 15.15%
P/EPS 14.10 10.31 20.75 31.29 21.92 9.27 7.82 10.31%
EY 7.09 9.70 4.82 3.20 4.56 10.79 12.79 -9.35%
DY 1.53 2.76 1.45 0.60 1.18 1.60 4.87 -17.53%
P/NAPS 4.75 1.67 3.02 13.80 5.57 4.38 1.62 19.61%

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