Highlights

[TOPGLOV] YoY Quarter Result on 2017-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-May-2017  [#3]
Profit Trend QoQ -     -6.43%    YoY -     24.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 869,641 672,270 661,190 573,998 604,082 603,295 535,363 8.41%
  YoY % 29.36% 1.68% 15.19% -4.98% 0.13% 12.69% -
  Horiz. % 162.44% 125.57% 123.50% 107.22% 112.84% 112.69% 100.00%
PBT 91,504 73,743 100,581 55,113 43,373 63,683 34,505 17.63%
  YoY % 24.08% -26.68% 82.50% 27.07% -31.89% 84.56% -
  Horiz. % 265.19% 213.72% 291.50% 159.72% 125.70% 184.56% 100.00%
Tax -13,955 -10,964 -27,921 -12,125 -1,828 -8,837 -8,464 8.68%
  YoY % -27.28% 60.73% -130.28% -563.29% 79.31% -4.41% -
  Horiz. % 164.87% 129.54% 329.88% 143.25% 21.60% 104.41% 100.00%
NP 77,549 62,779 72,660 42,988 41,545 54,846 26,041 19.93%
  YoY % 23.53% -13.60% 69.02% 3.47% -24.25% 110.61% -
  Horiz. % 297.80% 241.08% 279.02% 165.08% 159.54% 210.61% 100.00%
NP to SH 77,713 62,456 72,274 42,373 40,271 53,810 25,597 20.31%
  YoY % 24.43% -13.58% 70.57% 5.22% -25.16% 110.22% -
  Horiz. % 303.60% 244.00% 282.35% 165.54% 157.33% 210.22% 100.00%
Tax Rate 15.25 % 14.87 % 27.76 % 22.00 % 4.21 % 13.88 % 24.53 % -7.61%
  YoY % 2.56% -46.43% 26.18% 422.57% -69.67% -43.42% -
  Horiz. % 62.17% 60.62% 113.17% 89.69% 17.16% 56.58% 100.00%
Total Cost 792,092 609,491 588,530 531,010 562,537 548,449 509,322 7.63%
  YoY % 29.96% 3.56% 10.83% -5.60% 2.57% 7.68% -
  Horiz. % 155.52% 119.67% 115.55% 104.26% 110.45% 107.68% 100.00%
Net Worth 1,905,221 1,764,788 1,470,189 1,346,257 1,344,431 1,206,086 1,125,278 9.16%
  YoY % 7.96% 20.04% 9.21% 0.14% 11.47% 7.18% -
  Horiz. % 169.31% 156.83% 130.65% 119.64% 119.48% 107.18% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 75,206 75,097 49,418 43,427 43,368 43,295 30,914 15.96%
  YoY % 0.14% 51.96% 13.79% 0.14% 0.17% 40.05% -
  Horiz. % 243.27% 242.92% 159.86% 140.48% 140.29% 140.05% 100.00%
Div Payout % 96.77 % 120.24 % 68.38 % 102.49 % 107.69 % 80.46 % 120.77 % -3.62%
  YoY % -19.52% 75.84% -33.28% -4.83% 33.84% -33.38% -
  Horiz. % 80.13% 99.56% 56.62% 84.86% 89.17% 66.62% 100.00%
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 1,905,221 1,764,788 1,470,189 1,346,257 1,344,431 1,206,086 1,125,278 9.16%
  YoY % 7.96% 20.04% 9.21% 0.14% 11.47% 7.18% -
  Horiz. % 169.31% 156.83% 130.65% 119.64% 119.48% 107.18% 100.00%
NOSH 1,253,435 1,251,623 617,726 620,395 619,553 618,505 618,285 12.49%
  YoY % 0.14% 102.62% -0.43% 0.14% 0.17% 0.04% -
  Horiz. % 202.73% 202.43% 99.91% 100.34% 100.21% 100.04% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 8.92 % 9.34 % 10.99 % 7.49 % 6.88 % 9.09 % 4.86 % 10.64%
  YoY % -4.50% -15.01% 46.73% 8.87% -24.31% 87.04% -
  Horiz. % 183.54% 192.18% 226.13% 154.12% 141.56% 187.04% 100.00%
ROE 4.08 % 3.54 % 4.92 % 3.15 % 3.00 % 4.46 % 2.27 % 10.26%
  YoY % 15.25% -28.05% 56.19% 5.00% -32.74% 96.48% -
  Horiz. % 179.74% 155.95% 216.74% 138.77% 132.16% 196.48% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 69.38 53.71 107.04 92.52 97.50 97.54 86.59 -3.62%
  YoY % 29.18% -49.82% 15.69% -5.11% -0.04% 12.65% -
  Horiz. % 80.12% 62.03% 123.62% 106.85% 112.60% 112.65% 100.00%
EPS 6.20 4.99 11.70 6.83 6.50 8.70 4.14 6.96%
  YoY % 24.25% -57.35% 71.30% 5.08% -25.29% 110.14% -
  Horiz. % 149.76% 120.53% 282.61% 164.98% 157.00% 210.14% 100.00%
DPS 6.00 6.00 8.00 7.00 7.00 7.00 5.00 3.08%
  YoY % 0.00% -25.00% 14.29% 0.00% 0.00% 40.00% -
  Horiz. % 120.00% 120.00% 160.00% 140.00% 140.00% 140.00% 100.00%
NAPS 1.5200 1.4100 2.3800 2.1700 2.1700 1.9500 1.8200 -2.95%
  YoY % 7.80% -40.76% 9.68% 0.00% 11.28% 7.14% -
  Horiz. % 83.52% 77.47% 130.77% 119.23% 119.23% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,279,446
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 67.97 52.54 51.68 44.86 47.21 47.15 41.84 8.41%
  YoY % 29.37% 1.66% 15.20% -4.98% 0.13% 12.69% -
  Horiz. % 162.45% 125.57% 123.52% 107.22% 112.83% 112.69% 100.00%
EPS 6.07 4.88 5.65 3.31 3.15 4.21 2.00 20.31%
  YoY % 24.39% -13.63% 70.69% 5.08% -25.18% 110.50% -
  Horiz. % 303.50% 244.00% 282.50% 165.50% 157.50% 210.50% 100.00%
DPS 5.88 5.87 3.86 3.39 3.39 3.38 2.42 15.93%
  YoY % 0.17% 52.07% 13.86% 0.00% 0.30% 39.67% -
  Horiz. % 242.98% 242.56% 159.50% 140.08% 140.08% 139.67% 100.00%
NAPS 1.4891 1.3793 1.1491 1.0522 1.0508 0.9427 0.8795 9.16%
  YoY % 7.96% 20.03% 9.21% 0.13% 11.47% 7.19% -
  Horiz. % 169.31% 156.83% 130.65% 119.64% 119.48% 107.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 5.2700 5.0700 5.4200 4.8400 6.3800 4.4700 5.2000 -
P/RPS 7.60 9.44 5.06 5.23 6.54 4.58 6.01 3.99%
  YoY % -19.49% 86.56% -3.25% -20.03% 42.79% -23.79% -
  Horiz. % 126.46% 157.07% 84.19% 87.02% 108.82% 76.21% 100.00%
P/EPS 85.00 101.60 46.32 70.86 98.15 51.38 125.60 -6.29%
  YoY % -16.34% 119.34% -34.63% -27.80% 91.03% -59.09% -
  Horiz. % 67.68% 80.89% 36.88% 56.42% 78.14% 40.91% 100.00%
EY 1.18 0.98 2.16 1.41 1.02 1.95 0.80 6.69%
  YoY % 20.41% -54.63% 53.19% 38.24% -47.69% 143.75% -
  Horiz. % 147.50% 122.50% 270.00% 176.25% 127.50% 243.75% 100.00%
DY 1.14 1.18 1.48 1.45 1.10 1.57 0.96 2.90%
  YoY % -3.39% -20.27% 2.07% 31.82% -29.94% 63.54% -
  Horiz. % 118.75% 122.92% 154.17% 151.04% 114.58% 163.54% 100.00%
P/NAPS 3.47 3.60 2.28 2.23 2.94 2.29 2.86 3.27%
  YoY % -3.61% 57.89% 2.24% -24.15% 28.38% -19.93% -
  Horiz. % 121.33% 125.87% 79.72% 77.97% 102.80% 80.07% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 16/06/17 15/06/16 17/06/15 17/06/14 13/06/13 14/06/12 17/06/11 -
Price 5.6100 4.9100 5.8700 4.5100 6.3500 4.6600 5.2600 -
P/RPS 8.09 9.14 5.48 4.87 6.51 4.78 6.07 4.90%
  YoY % -11.49% 66.79% 12.53% -25.19% 36.19% -21.25% -
  Horiz. % 133.28% 150.58% 90.28% 80.23% 107.25% 78.75% 100.00%
P/EPS 90.48 98.40 50.17 66.03 97.69 53.56 127.05 -5.50%
  YoY % -8.05% 96.13% -24.02% -32.41% 82.39% -57.84% -
  Horiz. % 71.22% 77.45% 39.49% 51.97% 76.89% 42.16% 100.00%
EY 1.11 1.02 1.99 1.51 1.02 1.87 0.79 5.83%
  YoY % 8.82% -48.74% 31.79% 48.04% -45.45% 136.71% -
  Horiz. % 140.51% 129.11% 251.90% 191.14% 129.11% 236.71% 100.00%
DY 1.07 1.22 1.36 1.55 1.10 1.50 0.95 2.00%
  YoY % -12.30% -10.29% -12.26% 40.91% -26.67% 57.89% -
  Horiz. % 112.63% 128.42% 143.16% 163.16% 115.79% 157.89% 100.00%
P/NAPS 3.69 3.48 2.47 2.08 2.93 2.39 2.89 4.15%
  YoY % 6.03% 40.89% 18.75% -29.01% 22.59% -17.30% -
  Horiz. % 127.68% 120.42% 85.47% 71.97% 101.38% 82.70% 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.
 


 

292  529  544  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.715-0.045 
 MYEG 0.915-0.02 
 NETX 0.030.00 
 HSI-C3B 0.40-0.135 
 AAX 0.375-0.005 
 PWORTH 0.22-0.025 
 DRBHCOM 2.03+0.28 
 YTLPOWR 0.76-0.015 
 HENGYUAN-CM 0.015+0.01 
 HSI-H4A 0.275+0.09 

TOP ARTICLES

1. My Appeal to Tun Dr Mahathir - Koon Yew Yin Koon Yew Yin's Blog
2. Is it time to buy stocks Now? How to Pick Winning Stocks in KLSE. Value Investing and Stock Picking
3. Airasia - Positive flight path Good Articles to Share
4. Mplus Market Pulse - 22 May 2018 M+ Online Research Articles
5. After five-hour interrogation, worn-out Najib leaves MACC HQ save malaysia!!!
Partners & Brokers