[TOPGLOV] YoY TTM Result on 31-Aug-2006 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 10.15%
YoY- 47.33%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 1,529,077 1,377,931 1,228,778 992,611 641,827 418,133 265,089 33.88%
PBT 221,992 134,627 118,644 91,773 65,746 45,190 29,264 40.13%
Tax -53,922 -26,524 -29,992 -12,712 -12,554 -5,656 -4,006 54.17%
NP 168,070 108,103 88,652 79,061 53,192 39,534 25,258 37.10%
-
NP to SH 169,133 110,065 89,560 78,392 53,208 39,534 25,258 37.25%
-
Tax Rate 24.29% 19.70% 25.28% 13.85% 19.09% 12.52% 13.69% -
Total Cost 1,361,007 1,269,828 1,140,126 913,550 588,635 378,599 239,831 33.51%
-
Net Worth 592,606 671,999 621,761 191,935 188,413 92,776 130,398 28.67%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 42,849 32,708 28,219 15,961 15,055 6,486 10,928 25.54%
Div Payout % 25.33% 29.72% 31.51% 20.36% 28.30% 16.41% 43.27% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 592,606 671,999 621,761 191,935 188,413 92,776 130,398 28.67%
NOSH 296,303 294,349 310,880 191,935 188,413 92,776 91,123 21.69%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 10.99% 7.85% 7.21% 7.96% 8.29% 9.45% 9.53% -
ROE 28.54% 16.38% 14.40% 40.84% 28.24% 42.61% 19.37% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 516.05 468.13 395.26 517.16 340.65 450.69 290.91 10.01%
EPS 57.08 37.39 28.81 40.84 28.24 42.61 27.72 12.78%
DPS 14.50 11.11 9.08 8.33 7.99 7.00 11.99 3.21%
NAPS 2.00 2.283 2.00 1.00 1.00 1.00 1.431 5.73%
Adjusted Per Share Value based on latest NOSH - 191,935
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 18.63 16.79 14.97 12.09 7.82 5.09 3.23 33.88%
EPS 2.06 1.34 1.09 0.95 0.65 0.48 0.31 37.07%
DPS 0.52 0.40 0.34 0.19 0.18 0.08 0.13 25.96%
NAPS 0.0722 0.0819 0.0757 0.0234 0.023 0.0113 0.0159 28.65%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 6.95 4.06 7.05 8.65 5.00 3.62 1.98 -
P/RPS 1.35 0.87 1.78 1.67 1.47 0.80 0.68 12.09%
P/EPS 12.18 10.86 24.47 21.18 17.71 8.50 7.14 9.30%
EY 8.21 9.21 4.09 4.72 5.65 11.77 14.00 -8.50%
DY 2.09 2.74 1.29 0.96 1.60 1.93 6.06 -16.24%
P/NAPS 3.48 1.78 3.53 8.65 5.00 3.62 1.38 16.65%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 08/10/09 22/10/08 19/10/07 17/10/06 18/10/05 12/10/04 17/10/03 -
Price 8.15 3.78 6.50 9.90 5.00 3.70 2.07 -
P/RPS 1.58 0.81 1.64 1.91 1.47 0.82 0.71 14.24%
P/EPS 14.28 10.11 22.56 24.24 17.71 8.68 7.47 11.39%
EY 7.00 9.89 4.43 4.13 5.65 11.52 13.39 -10.23%
DY 1.78 2.94 1.40 0.84 1.60 1.89 5.79 -17.83%
P/NAPS 4.08 1.66 3.25 9.90 5.00 3.70 1.45 18.79%

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