[TOPGLOV] YoY TTM Result on 31-Aug-2004 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
12-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 10.91%
YoY- 56.52%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 1,228,778 992,611 641,827 418,133 265,089 180,202 138,862 43.79%
PBT 118,644 91,773 65,746 45,190 29,264 20,186 17,217 37.92%
Tax -29,992 -12,712 -12,554 -5,656 -4,006 -2,127 -1,316 68.34%
NP 88,652 79,061 53,192 39,534 25,258 18,059 15,901 33.14%
-
NP to SH 89,560 78,392 53,208 39,534 25,258 18,059 15,901 33.36%
-
Tax Rate 25.28% 13.85% 19.09% 12.52% 13.69% 10.54% 7.64% -
Total Cost 1,140,126 913,550 588,635 378,599 239,831 162,143 122,961 44.91%
-
Net Worth 621,761 191,935 188,413 92,776 130,398 64,961 93,146 37.19%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 28,219 15,961 15,055 6,486 10,928 7,296 - -
Div Payout % 31.51% 20.36% 28.30% 16.41% 43.27% 40.41% - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 621,761 191,935 188,413 92,776 130,398 64,961 93,146 37.19%
NOSH 310,880 191,935 188,413 92,776 91,123 64,961 49,987 35.59%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 7.21% 7.96% 8.29% 9.45% 9.53% 10.02% 11.45% -
ROE 14.40% 40.84% 28.24% 42.61% 19.37% 27.80% 17.07% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 395.26 517.16 340.65 450.69 290.91 277.40 277.79 6.05%
EPS 28.81 40.84 28.24 42.61 27.72 27.80 31.81 -1.63%
DPS 9.08 8.33 7.99 7.00 11.99 11.23 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.431 1.00 1.8634 1.18%
Adjusted Per Share Value based on latest NOSH - 92,776
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 14.96 12.09 7.82 5.09 3.23 2.19 1.69 43.80%
EPS 1.09 0.95 0.65 0.48 0.31 0.22 0.19 33.77%
DPS 0.34 0.19 0.18 0.08 0.13 0.09 0.00 -
NAPS 0.0757 0.0234 0.0229 0.0113 0.0159 0.0079 0.0113 37.27%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 7.05 8.65 5.00 3.62 1.98 1.11 0.90 -
P/RPS 1.78 1.67 1.47 0.80 0.68 0.40 0.32 33.09%
P/EPS 24.47 21.18 17.71 8.50 7.14 3.99 2.83 43.24%
EY 4.09 4.72 5.65 11.77 14.00 25.04 35.34 -30.17%
DY 1.29 0.96 1.60 1.93 6.06 10.12 0.00 -
P/NAPS 3.53 8.65 5.00 3.62 1.38 1.11 0.48 39.43%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 19/10/07 17/10/06 18/10/05 12/10/04 17/10/03 21/10/02 31/10/01 -
Price 6.50 9.90 5.00 3.70 2.07 1.06 0.94 -
P/RPS 1.64 1.91 1.47 0.82 0.71 0.38 0.34 29.96%
P/EPS 22.56 24.24 17.71 8.68 7.47 3.81 2.96 40.26%
EY 4.43 4.13 5.65 11.52 13.39 26.23 33.84 -28.73%
DY 1.40 0.84 1.60 1.89 5.79 10.60 0.00 -
P/NAPS 3.25 9.90 5.00 3.70 1.45 1.06 0.50 36.59%

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