Highlights

[TOPGLOV] YoY Quarter Result on 2017-02-28 [#2]

Stock [TOPGLOV]: TOP GLOVE CORPORATION BHD
Announcement Date 16-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 28-Feb-2017  [#2]
Profit Trend QoQ -     13.28%    YoY -     -20.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 851,537 693,855 572,247 548,271 576,418 548,991 485,208 9.82%
  YoY % 22.73% 21.25% 4.37% -4.88% 5.00% 13.15% -
  Horiz. % 175.50% 143.00% 117.94% 113.00% 118.80% 113.15% 100.00%
PBT 102,728 131,841 69,585 50,109 61,389 68,802 31,475 21.77%
  YoY % -22.08% 89.47% 38.87% -18.37% -10.77% 118.59% -
  Horiz. % 326.38% 418.88% 221.08% 159.20% 195.04% 218.59% 100.00%
Tax -19,526 -26,603 -13,292 -7,889 -10,063 -14,606 -5,535 23.36%
  YoY % 26.60% -100.14% -68.49% 21.60% 31.10% -163.88% -
  Horiz. % 352.77% 480.63% 240.14% 142.53% 181.81% 263.88% 100.00%
NP 83,202 105,238 56,293 42,220 51,326 54,196 25,940 21.42%
  YoY % -20.94% 86.95% 33.33% -17.74% -5.30% 108.93% -
  Horiz. % 320.75% 405.70% 217.01% 162.76% 197.86% 208.93% 100.00%
NP to SH 83,054 104,607 56,069 41,554 50,315 53,455 25,410 21.80%
  YoY % -20.60% 86.57% 34.93% -17.41% -5.87% 110.37% -
  Horiz. % 326.86% 411.68% 220.66% 163.53% 198.01% 210.37% 100.00%
Tax Rate 19.01 % 20.18 % 19.10 % 15.74 % 16.39 % 21.23 % 17.59 % 1.30%
  YoY % -5.80% 5.65% 21.35% -3.97% -22.80% 20.69% -
  Horiz. % 108.07% 114.72% 108.58% 89.48% 93.18% 120.69% 100.00%
Total Cost 768,335 588,617 515,954 506,051 525,092 494,795 459,268 8.95%
  YoY % 30.53% 14.08% 1.96% -3.63% 6.12% 7.74% -
  Horiz. % 167.30% 128.16% 112.34% 110.19% 114.33% 107.74% 100.00%
Net Worth 1,891,576 1,776,817 1,449,528 1,352,055 1,342,971 1,194,075 1,125,211 9.03%
  YoY % 6.46% 22.58% 7.21% 0.68% 12.47% 6.12% -
  Horiz. % 168.11% 157.91% 128.82% 120.16% 119.35% 106.12% 100.00%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 1,891,576 1,776,817 1,449,528 1,352,055 1,342,971 1,194,075 1,125,211 9.03%
  YoY % 6.46% 22.58% 7.21% 0.68% 12.47% 6.12% -
  Horiz. % 168.11% 157.91% 128.82% 120.16% 119.35% 106.12% 100.00%
NOSH 1,252,699 1,251,279 616,820 620,208 618,880 618,692 618,248 12.48%
  YoY % 0.11% 102.86% -0.55% 0.21% 0.03% 0.07% -
  Horiz. % 202.62% 202.39% 99.77% 100.32% 100.10% 100.07% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 9.77 % 15.17 % 9.84 % 7.70 % 8.90 % 9.87 % 5.35 % 10.55%
  YoY % -35.60% 54.17% 27.79% -13.48% -9.83% 84.49% -
  Horiz. % 182.62% 283.55% 183.93% 143.93% 166.36% 184.49% 100.00%
ROE 4.39 % 5.89 % 3.87 % 3.07 % 3.75 % 4.48 % 2.26 % 11.69%
  YoY % -25.47% 52.20% 26.06% -18.13% -16.29% 98.23% -
  Horiz. % 194.25% 260.62% 171.24% 135.84% 165.93% 198.23% 100.00%
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 67.98 55.45 92.77 88.40 93.14 88.73 78.48 -2.36%
  YoY % 22.60% -40.23% 4.94% -5.09% 4.97% 13.06% -
  Horiz. % 86.62% 70.65% 118.21% 112.64% 118.68% 113.06% 100.00%
EPS 6.63 8.36 9.09 6.70 8.13 8.64 4.11 8.29%
  YoY % -20.69% -8.03% 35.67% -17.59% -5.90% 110.22% -
  Horiz. % 161.31% 203.41% 221.17% 163.02% 197.81% 210.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5100 1.4200 2.3500 2.1800 2.1700 1.9300 1.8200 -3.06%
  YoY % 6.34% -39.57% 7.80% 0.46% 12.44% 6.04% -
  Horiz. % 82.97% 78.02% 129.12% 119.78% 119.23% 106.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,256,101
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 67.79 55.24 45.56 43.65 45.89 43.71 38.63 9.82%
  YoY % 22.72% 21.25% 4.38% -4.88% 4.99% 13.15% -
  Horiz. % 175.49% 143.00% 117.94% 113.00% 118.79% 113.15% 100.00%
EPS 6.61 8.33 4.46 3.31 4.01 4.26 2.02 21.82%
  YoY % -20.65% 86.77% 34.74% -17.46% -5.87% 110.89% -
  Horiz. % 327.23% 412.38% 220.79% 163.86% 198.51% 210.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5059 1.4145 1.1540 1.0764 1.0692 0.9506 0.8958 9.03%
  YoY % 6.46% 22.57% 7.21% 0.67% 12.48% 6.12% -
  Horiz. % 168.11% 157.90% 128.82% 120.16% 119.36% 106.12% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 5.0300 5.6300 5.0600 5.7700 5.4900 4.8700 4.8900 -
P/RPS 7.40 10.15 5.45 6.53 5.89 5.49 6.23 2.91%
  YoY % -27.09% 86.24% -16.54% 10.87% 7.29% -11.88% -
  Horiz. % 118.78% 162.92% 87.48% 104.82% 94.54% 88.12% 100.00%
P/EPS 75.87 67.34 55.67 86.12 67.53 56.37 118.98 -7.22%
  YoY % 12.67% 20.96% -35.36% 27.53% 19.80% -52.62% -
  Horiz. % 63.77% 56.60% 46.79% 72.38% 56.76% 47.38% 100.00%
EY 1.32 1.48 1.80 1.16 1.48 1.77 0.84 7.82%
  YoY % -10.81% -17.78% 55.17% -21.62% -16.38% 110.71% -
  Horiz. % 157.14% 176.19% 214.29% 138.10% 176.19% 210.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.33 3.96 2.15 2.65 2.53 2.52 2.69 3.62%
  YoY % -15.91% 84.19% -18.87% 4.74% 0.40% -6.32% -
  Horiz. % 123.79% 147.21% 79.93% 98.51% 94.05% 93.68% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 16/03/17 16/03/16 18/03/15 20/03/14 14/03/13 15/03/12 16/03/11 -
Price 5.2500 5.2000 5.2000 5.2800 5.4100 4.9200 5.2800 -
P/RPS 7.72 9.38 5.61 5.97 5.81 5.54 6.73 2.31%
  YoY % -17.70% 67.20% -6.03% 2.75% 4.87% -17.68% -
  Horiz. % 114.71% 139.38% 83.36% 88.71% 86.33% 82.32% 100.00%
P/EPS 79.19 62.20 57.21 78.81 66.54 56.94 128.47 -7.74%
  YoY % 27.32% 8.72% -27.41% 18.44% 16.86% -55.68% -
  Horiz. % 61.64% 48.42% 44.53% 61.35% 51.79% 44.32% 100.00%
EY 1.26 1.61 1.75 1.27 1.50 1.76 0.78 8.31%
  YoY % -21.74% -8.00% 37.80% -15.33% -14.77% 125.64% -
  Horiz. % 161.54% 206.41% 224.36% 162.82% 192.31% 225.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.48 3.66 2.21 2.42 2.49 2.55 2.90 3.08%
  YoY % -4.92% 65.61% -8.68% -2.81% -2.35% -12.07% -
  Horiz. % 120.00% 126.21% 76.21% 83.45% 85.86% 87.93% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

450  269  496  574 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.105-0.005 
 KGROUP-WB 0.02-0.005 
 NETX 0.05-0.005 
 ARMADA 0.70-0.01 
 IRIS 0.17+0.02 
 VSOLAR 0.10+0.005 
 DBE 0.030.00 
 FRONTKN 0.305+0.015 
 SENERGY 1.57-0.04 
 NETX-WB 0.025-0.005 
Partners & Brokers