[TOPGLOV] YoY TTM Result on 30-Nov-2007 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
03-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 5.07%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 2,098,641 1,615,301 1,427,524 1,256,977 1,092,208 711,387 469,329 28.33%
PBT 262,723 265,337 143,365 124,349 99,678 71,739 50,825 31.47%
Tax -42,527 -65,234 -30,534 -31,012 -14,061 -12,913 -6,884 35.43%
NP 220,196 200,103 112,831 93,337 85,617 58,826 43,941 30.79%
-
NP to SH 216,073 200,182 114,841 94,098 84,878 58,655 43,941 30.38%
-
Tax Rate 16.19% 24.59% 21.30% 24.94% 14.11% 18.00% 13.54% -
Total Cost 1,878,445 1,415,198 1,314,693 1,163,640 1,006,591 652,561 425,388 28.07%
-
Net Worth 1,174,871 594,421 710,860 645,644 192,447 230,858 92,958 52.59%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 64,393 42,849 32,708 28,219 15,961 15,055 6,486 46.57%
Div Payout % 29.80% 21.41% 28.48% 29.99% 18.80% 25.67% 14.76% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 1,174,871 594,421 710,860 645,644 192,447 230,858 92,958 52.59%
NOSH 618,353 297,210 294,474 300,439 192,447 189,073 92,958 37.11%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 10.49% 12.39% 7.90% 7.43% 7.84% 8.27% 9.36% -
ROE 18.39% 33.68% 16.16% 14.57% 44.10% 25.41% 47.27% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 339.39 543.49 484.77 418.38 567.53 376.25 504.88 -6.40%
EPS 34.94 67.35 39.00 31.32 44.10 31.02 47.27 -4.91%
DPS 10.41 14.50 11.11 9.39 8.33 8.00 7.00 6.83%
NAPS 1.90 2.00 2.414 2.149 1.00 1.221 1.00 11.28%
Adjusted Per Share Value based on latest NOSH - 300,439
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 25.56 19.68 17.39 15.31 13.30 8.67 5.72 28.32%
EPS 2.63 2.44 1.40 1.15 1.03 0.71 0.54 30.17%
DPS 0.78 0.52 0.40 0.34 0.19 0.18 0.08 46.13%
NAPS 0.1431 0.0724 0.0866 0.0786 0.0234 0.0281 0.0113 52.64%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 5.70 9.15 3.68 5.85 12.90 5.55 4.03 -
P/RPS 1.68 1.68 0.76 1.40 2.27 1.48 0.80 13.15%
P/EPS 16.31 13.59 9.44 18.68 29.25 17.89 8.53 11.40%
EY 6.13 7.36 10.60 5.35 3.42 5.59 11.73 -10.24%
DY 1.83 1.58 3.02 1.61 0.65 1.44 1.74 0.84%
P/NAPS 3.00 4.58 1.52 2.72 12.90 4.55 4.03 -4.79%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 15/12/10 16/12/09 06/01/09 03/01/08 04/01/07 04/01/06 05/01/05 -
Price 5.45 9.50 4.02 6.50 13.80 6.80 4.38 -
P/RPS 1.61 1.75 0.83 1.55 2.43 1.81 0.87 10.79%
P/EPS 15.60 14.10 10.31 20.75 31.29 21.92 9.27 9.05%
EY 6.41 7.09 9.70 4.82 3.20 4.56 10.79 -8.30%
DY 1.91 1.53 2.76 1.45 0.60 1.18 1.60 2.99%
P/NAPS 2.87 4.75 1.67 3.02 13.80 5.57 4.38 -6.80%

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