Highlights

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

Stock [TOPGLOV]: TOP GLOVE CORP 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
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 958,440 851,537 693,855 572,247 548,271 576,418 548,991 9.73%
  YoY % 12.55% 22.73% 21.25% 4.37% -4.88% 5.00% -
  Horiz. % 174.58% 155.11% 126.39% 104.24% 99.87% 105.00% 100.00%
PBT 124,524 102,728 131,841 69,585 50,109 61,389 68,802 10.39%
  YoY % 21.22% -22.08% 89.47% 38.87% -18.37% -10.77% -
  Horiz. % 180.99% 149.31% 191.62% 101.14% 72.83% 89.23% 100.00%
Tax -14,534 -19,526 -26,603 -13,292 -7,889 -10,063 -14,606 -0.08%
  YoY % 25.57% 26.60% -100.14% -68.49% 21.60% 31.10% -
  Horiz. % 99.51% 133.68% 182.14% 91.00% 54.01% 68.90% 100.00%
NP 109,990 83,202 105,238 56,293 42,220 51,326 54,196 12.51%
  YoY % 32.20% -20.94% 86.95% 33.33% -17.74% -5.30% -
  Horiz. % 202.95% 153.52% 194.18% 103.87% 77.90% 94.70% 100.00%
NP to SH 109,010 83,054 104,607 56,069 41,554 50,315 53,455 12.60%
  YoY % 31.25% -20.60% 86.57% 34.93% -17.41% -5.87% -
  Horiz. % 203.93% 155.37% 195.69% 104.89% 77.74% 94.13% 100.00%
Tax Rate 11.67 % 19.01 % 20.18 % 19.10 % 15.74 % 16.39 % 21.23 % -9.49%
  YoY % -38.61% -5.80% 5.65% 21.35% -3.97% -22.80% -
  Horiz. % 54.97% 89.54% 95.05% 89.97% 74.14% 77.20% 100.00%
Total Cost 848,450 768,335 588,617 515,954 506,051 525,092 494,795 9.40%
  YoY % 10.43% 30.53% 14.08% 1.96% -3.63% 6.12% -
  Horiz. % 171.48% 155.28% 118.96% 104.28% 102.27% 106.12% 100.00%
Net Worth 2,108,917 1,891,576 1,776,817 1,449,528 1,352,055 1,342,971 1,194,075 9.94%
  YoY % 11.49% 6.46% 22.58% 7.21% 0.68% 12.47% -
  Horiz. % 176.62% 158.41% 148.80% 121.39% 113.23% 112.47% 100.00%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 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
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 2,108,917 1,891,576 1,776,817 1,449,528 1,352,055 1,342,971 1,194,075 9.94%
  YoY % 11.49% 6.46% 22.58% 7.21% 0.68% 12.47% -
  Horiz. % 176.62% 158.41% 148.80% 121.39% 113.23% 112.47% 100.00%
NOSH 1,255,308 1,252,699 1,251,279 616,820 620,208 618,880 618,692 12.51%
  YoY % 0.21% 0.11% 102.86% -0.55% 0.21% 0.03% -
  Horiz. % 202.90% 202.48% 202.25% 99.70% 100.25% 100.03% 100.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 11.48 % 9.77 % 15.17 % 9.84 % 7.70 % 8.90 % 9.87 % 2.55%
  YoY % 17.50% -35.60% 54.17% 27.79% -13.48% -9.83% -
  Horiz. % 116.31% 98.99% 153.70% 99.70% 78.01% 90.17% 100.00%
ROE 5.17 % 4.39 % 5.89 % 3.87 % 3.07 % 3.75 % 4.48 % 2.42%
  YoY % 17.77% -25.47% 52.20% 26.06% -18.13% -16.29% -
  Horiz. % 115.40% 97.99% 131.47% 86.38% 68.53% 83.71% 100.00%
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 76.35 67.98 55.45 92.77 88.40 93.14 88.73 -2.47%
  YoY % 12.31% 22.60% -40.23% 4.94% -5.09% 4.97% -
  Horiz. % 86.05% 76.61% 62.49% 104.55% 99.63% 104.97% 100.00%
EPS 8.68 6.63 8.36 9.09 6.70 8.13 8.64 0.08%
  YoY % 30.92% -20.69% -8.03% 35.67% -17.59% -5.90% -
  Horiz. % 100.46% 76.74% 96.76% 105.21% 77.55% 94.10% 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 1.6800 1.5100 1.4200 2.3500 2.1800 2.1700 1.9300 -2.28%
  YoY % 11.26% 6.34% -39.57% 7.80% 0.46% 12.44% -
  Horiz. % 87.05% 78.24% 73.58% 121.76% 112.95% 112.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,948
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 74.94 66.58 54.25 44.74 42.87 45.07 42.93 9.73%
  YoY % 12.56% 22.73% 21.26% 4.36% -4.88% 4.98% -
  Horiz. % 174.56% 155.09% 126.37% 104.22% 99.86% 104.98% 100.00%
EPS 8.52 6.49 8.18 4.38 3.25 3.93 4.18 12.60%
  YoY % 31.28% -20.66% 86.76% 34.77% -17.30% -5.98% -
  Horiz. % 203.83% 155.26% 195.69% 104.78% 77.75% 94.02% 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 1.6489 1.4790 1.3893 1.1334 1.0572 1.0501 0.9336 9.94%
  YoY % 11.49% 6.46% 22.58% 7.21% 0.68% 12.48% -
  Horiz. % 176.62% 158.42% 148.81% 121.40% 113.24% 112.48% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 9.7100 5.0300 5.6300 5.0600 5.7700 5.4900 4.8700 -
P/RPS 12.72 7.40 10.15 5.45 6.53 5.89 5.49 15.02%
  YoY % 71.89% -27.09% 86.24% -16.54% 10.87% 7.29% -
  Horiz. % 231.69% 134.79% 184.88% 99.27% 118.94% 107.29% 100.00%
P/EPS 111.82 75.87 67.34 55.67 86.12 67.53 56.37 12.09%
  YoY % 47.38% 12.67% 20.96% -35.36% 27.53% 19.80% -
  Horiz. % 198.37% 134.59% 119.46% 98.76% 152.78% 119.80% 100.00%
EY 0.89 1.32 1.48 1.80 1.16 1.48 1.77 -10.82%
  YoY % -32.58% -10.81% -17.78% 55.17% -21.62% -16.38% -
  Horiz. % 50.28% 74.58% 83.62% 101.69% 65.54% 83.62% 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 5.78 3.33 3.96 2.15 2.65 2.53 2.52 14.83%
  YoY % 73.57% -15.91% 84.19% -18.87% 4.74% 0.40% -
  Horiz. % 229.37% 132.14% 157.14% 85.32% 105.16% 100.40% 100.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 15/03/18 16/03/17 16/03/16 18/03/15 20/03/14 14/03/13 15/03/12 -
Price 9.8500 5.2500 5.2000 5.2000 5.2800 5.4100 4.9200 -
P/RPS 12.90 7.72 9.38 5.61 5.97 5.81 5.54 15.12%
  YoY % 67.10% -17.70% 67.20% -6.03% 2.75% 4.87% -
  Horiz. % 232.85% 139.35% 169.31% 101.26% 107.76% 104.87% 100.00%
P/EPS 113.43 79.19 62.20 57.21 78.81 66.54 56.94 12.17%
  YoY % 43.24% 27.32% 8.72% -27.41% 18.44% 16.86% -
  Horiz. % 199.21% 139.08% 109.24% 100.47% 138.41% 116.86% 100.00%
EY 0.88 1.26 1.61 1.75 1.27 1.50 1.76 -10.91%
  YoY % -30.16% -21.74% -8.00% 37.80% -15.33% -14.77% -
  Horiz. % 50.00% 71.59% 91.48% 99.43% 72.16% 85.23% 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 5.86 3.48 3.66 2.21 2.42 2.49 2.55 14.87%
  YoY % 68.39% -4.92% 65.61% -8.68% -2.81% -2.35% -
  Horiz. % 229.80% 136.47% 143.53% 86.67% 94.90% 97.65% 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.
 


 

117  255  510  1040 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.78-0.01 
 KSTAR-WA 0.05-0.005 
 VIZIONE 0.1450.00 
 HIBISCS 0.92-0.02 
 KNM 0.220.00 
 SUMATEC 0.070.00 
 PUC 0.27+0.005 
 HIBISCS-WC 0.44-0.01 
 MMAG-PA 0.085+0.005 
 NEXGRAM 0.0650.00 

TOP ARTICLES

1. 大选投资笑到最后/麦传球 投资把麦●麦传球
2. [转贴] 五月九号后的“大好大坏” - 丘光耀博士 Good Articles to Share
3. Warrants Cheating Traders? O'Mighty Capital Articles Archive
4. OIL ....next target $110 ????? possibleee? read our analysis..... Bull and Bear
5. CIMB - MQ Research’s Top Pick KL Trader Investment Research Articles
Partners & Brokers