[TOPGLOV] YoY TTM Result on 31-May-2009 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 13.25%
YoY- 39.67%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 2,248,965 2,053,466 1,962,560 1,469,097 1,320,960 1,228,802 879,806 16.91%
PBT 209,134 151,494 343,303 180,827 127,594 110,297 86,490 15.83%
Tax -40,819 -16,955 -84,134 -42,832 -31,849 -15,074 -14,994 18.14%
NP 168,315 134,539 259,169 137,995 95,745 95,223 71,496 15.32%
-
NP to SH 164,731 132,070 257,028 137,432 98,401 94,909 71,170 14.99%
-
Tax Rate 19.52% 11.19% 24.51% 23.69% 24.96% 13.67% 17.34% -
Total Cost 2,080,650 1,918,927 1,703,391 1,331,102 1,225,215 1,133,579 808,310 17.05%
-
Net Worth 1,206,086 1,125,278 907,799 798,550 629,933 602,281 191,161 35.89%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 37,089 74,125 43,404 38,287 31,275 21,262 16,111 14.89%
Div Payout % 22.51% 56.13% 16.89% 27.86% 31.78% 22.40% 22.64% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 1,206,086 1,125,278 907,799 798,550 629,933 602,281 191,161 35.89%
NOSH 618,505 618,285 302,599 294,668 300,957 299,791 191,161 21.59%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 7.48% 6.55% 13.21% 9.39% 7.25% 7.75% 8.13% -
ROE 13.66% 11.74% 28.31% 17.21% 15.62% 15.76% 37.23% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 363.61 332.12 648.57 498.56 438.92 409.89 460.24 -3.84%
EPS 26.63 21.36 84.94 46.64 32.70 31.66 37.23 -5.42%
DPS 6.00 12.00 14.34 13.00 10.39 7.09 8.50 -5.63%
NAPS 1.95 1.82 3.00 2.71 2.0931 2.009 1.00 11.76%
Adjusted Per Share Value based on latest NOSH - 294,668
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 27.40 25.02 23.91 17.90 16.09 14.97 10.72 16.91%
EPS 2.01 1.61 3.13 1.67 1.20 1.16 0.87 14.96%
DPS 0.45 0.90 0.53 0.47 0.38 0.26 0.20 14.45%
NAPS 0.1469 0.1371 0.1106 0.0973 0.0767 0.0734 0.0233 35.88%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 4.47 5.20 12.28 5.85 4.52 8.65 9.20 -
P/RPS 1.23 1.57 1.89 1.17 1.03 2.11 2.00 -7.77%
P/EPS 16.78 24.34 14.46 12.54 13.82 27.32 24.71 -6.24%
EY 5.96 4.11 6.92 7.97 7.23 3.66 4.05 6.64%
DY 1.34 2.31 1.17 2.22 2.30 0.82 0.92 6.46%
P/NAPS 2.29 2.86 4.09 2.16 2.16 4.31 9.20 -20.67%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 14/06/12 17/06/11 17/06/10 23/06/09 02/07/08 04/07/07 04/07/06 -
Price 4.66 5.26 12.84 6.50 4.20 8.35 9.10 -
P/RPS 1.28 1.58 1.98 1.30 0.96 2.04 1.98 -7.00%
P/EPS 17.50 24.62 15.12 13.94 12.85 26.38 24.44 -5.41%
EY 5.72 4.06 6.62 7.18 7.78 3.79 4.09 5.74%
DY 1.29 2.28 1.12 2.00 2.47 0.85 0.93 5.59%
P/NAPS 2.39 2.89 4.28 2.40 2.01 4.16 9.10 -19.95%

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