[TOPGLOV] YoY TTM Result on 30-Nov-2010 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
15-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -11.89%
YoY- 7.94%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 2,302,645 2,344,186 2,117,250 2,098,641 1,615,301 1,427,524 1,256,977 10.60%
PBT 233,661 269,494 142,629 262,723 265,337 143,365 124,349 11.07%
Tax -37,782 -35,768 -31,375 -42,527 -65,234 -30,534 -31,012 3.34%
NP 195,879 233,726 111,254 220,196 200,103 112,831 93,337 13.13%
-
NP to SH 189,285 228,786 108,473 216,073 200,182 114,841 94,098 12.34%
-
Tax Rate 16.17% 13.27% 22.00% 16.19% 24.59% 21.30% 24.94% -
Total Cost 2,106,766 2,110,460 2,005,996 1,878,445 1,415,198 1,314,693 1,163,640 10.38%
-
Net Worth 1,432,057 1,342,924 1,187,981 1,174,871 594,421 710,860 645,644 14.18%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 99,207 55,658 68,003 64,393 42,849 32,708 28,219 23.28%
Div Payout % 52.41% 24.33% 62.69% 29.80% 21.41% 28.48% 29.99% -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 1,432,057 1,342,924 1,187,981 1,174,871 594,421 710,860 645,644 14.18%
NOSH 619,938 618,858 618,740 618,353 297,210 294,474 300,439 12.81%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 8.51% 9.97% 5.25% 10.49% 12.39% 7.90% 7.43% -
ROE 13.22% 17.04% 9.13% 18.39% 33.68% 16.16% 14.57% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 371.43 378.79 342.19 339.39 543.49 484.77 418.38 -1.96%
EPS 30.53 36.97 17.53 34.94 67.35 39.00 31.32 -0.42%
DPS 16.00 9.00 11.00 10.41 14.50 11.11 9.39 9.27%
NAPS 2.31 2.17 1.92 1.90 2.00 2.414 2.149 1.21%
Adjusted Per Share Value based on latest NOSH - 618,353
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 28.05 28.56 25.79 25.57 19.68 17.39 15.31 10.60%
EPS 2.31 2.79 1.32 2.63 2.44 1.40 1.15 12.31%
DPS 1.21 0.68 0.83 0.78 0.52 0.40 0.34 23.53%
NAPS 0.1745 0.1636 0.1447 0.1431 0.0724 0.0866 0.0787 14.17%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 5.72 5.64 4.61 5.70 9.15 3.68 5.85 -
P/RPS 1.54 1.49 1.35 1.68 1.68 0.76 1.40 1.59%
P/EPS 18.73 15.26 26.30 16.31 13.59 9.44 18.68 0.04%
EY 5.34 6.55 3.80 6.13 7.36 10.60 5.35 -0.03%
DY 2.80 1.60 2.39 1.83 1.58 3.02 1.61 9.65%
P/NAPS 2.48 2.60 2.40 3.00 4.58 1.52 2.72 -1.52%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 17/12/13 13/12/12 16/12/11 15/12/10 16/12/09 06/01/09 03/01/08 -
Price 5.80 5.70 4.44 5.45 9.50 4.02 6.50 -
P/RPS 1.56 1.50 1.30 1.61 1.75 0.83 1.55 0.10%
P/EPS 19.00 15.42 25.33 15.60 14.10 10.31 20.75 -1.45%
EY 5.26 6.49 3.95 6.41 7.09 9.70 4.82 1.46%
DY 2.76 1.58 2.48 1.91 1.53 2.76 1.45 11.31%
P/NAPS 2.51 2.63 2.31 2.87 4.75 1.67 3.02 -3.03%

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