Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2011-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 30-Nov-2011  [#1]
Profit Trend QoQ -     11.17%    YoY -     -12.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 2,314,454 2,276,172 2,207,668 2,219,372 2,053,916 2,016,106 1,953,434 11.91%
  QoQ % 1.68% 3.10% -0.53% 8.06% 1.88% 3.21% -
  Horiz. % 118.48% 116.52% 113.01% 113.61% 105.14% 103.21% 100.00%
PBT 240,702 232,101 220,786 166,364 145,470 147,180 151,760 35.81%
  QoQ % 3.71% 5.13% 32.71% 14.36% -1.16% -3.02% -
  Horiz. % 158.61% 152.94% 145.48% 109.62% 95.86% 96.98% 100.00%
Tax -33,417 -43,438 -47,484 -36,544 -30,338 -29,428 -27,214 14.60%
  QoQ % 23.07% 8.52% -29.94% -20.46% -3.09% -8.14% -
  Horiz. % 122.79% 159.62% 174.48% 134.28% 111.48% 108.14% 100.00%
NP 207,285 188,662 173,302 129,820 115,132 117,752 124,546 40.22%
  QoQ % 9.87% 8.86% 33.49% 12.76% -2.23% -5.46% -
  Horiz. % 166.43% 151.48% 139.15% 104.23% 92.44% 94.54% 100.00%
NP to SH 202,726 184,929 169,774 125,728 113,091 116,076 122,920 39.38%
  QoQ % 9.62% 8.93% 35.03% 11.17% -2.57% -5.57% -
  Horiz. % 164.93% 150.45% 138.12% 102.28% 92.00% 94.43% 100.00%
Tax Rate 13.88 % 18.72 % 21.51 % 21.97 % 20.86 % 19.99 % 17.93 % -15.63%
  QoQ % -25.85% -12.97% -2.09% 5.32% 4.35% 11.49% -
  Horiz. % 77.41% 104.41% 119.97% 122.53% 116.34% 111.49% 100.00%
Total Cost 2,107,169 2,087,509 2,034,366 2,089,552 1,938,784 1,898,354 1,828,888 9.86%
  QoQ % 0.94% 2.61% -2.64% 7.78% 2.13% 3.80% -
  Horiz. % 115.22% 114.14% 111.24% 114.25% 106.01% 103.80% 100.00%
Net Worth 1,280,436 1,206,329 1,194,110 1,187,981 1,143,795 1,125,310 1,125,324 8.95%
  QoQ % 6.14% 1.02% 0.52% 3.86% 1.64% -0.00% -
  Horiz. % 113.78% 107.20% 106.11% 105.57% 101.64% 100.00% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 98,970 57,738 - - 68,009 41,220 - -
  QoQ % 71.41% 0.00% 0.00% 0.00% 64.99% 0.00% -
  Horiz. % 240.10% 140.07% 0.00% 0.00% 164.99% 100.00% -
Div Payout % 48.82 % 31.22 % - % - % 60.14 % 35.51 % - % -
  QoQ % 56.37% 0.00% 0.00% 0.00% 69.36% 0.00% -
  Horiz. % 137.48% 87.92% 0.00% 0.00% 169.36% 100.00% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 1,280,436 1,206,329 1,194,110 1,187,981 1,143,795 1,125,310 1,125,324 8.95%
  QoQ % 6.14% 1.02% 0.52% 3.86% 1.64% -0.00% -
  Horiz. % 113.78% 107.20% 106.11% 105.57% 101.64% 100.00% 100.00%
NOSH 618,568 618,630 618,709 618,740 618,267 618,302 618,309 0.03%
  QoQ % -0.01% -0.01% -0.00% 0.08% -0.01% -0.00% -
  Horiz. % 100.04% 100.05% 100.06% 100.07% 99.99% 100.00% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 8.96 % 8.29 % 7.85 % 5.85 % 5.61 % 5.84 % 6.38 % 25.28%
  QoQ % 8.08% 5.61% 34.19% 4.28% -3.94% -8.46% -
  Horiz. % 140.44% 129.94% 123.04% 91.69% 87.93% 91.54% 100.00%
ROE 15.83 % 15.33 % 14.22 % 10.58 % 9.89 % 10.32 % 10.92 % 27.94%
  QoQ % 3.26% 7.81% 34.40% 6.98% -4.17% -5.49% -
  Horiz. % 144.96% 140.38% 130.22% 96.89% 90.57% 94.51% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 374.16 367.94 356.82 358.69 332.20 326.07 315.93 11.88%
  QoQ % 1.69% 3.12% -0.52% 7.97% 1.88% 3.21% -
  Horiz. % 118.43% 116.46% 112.94% 113.53% 105.15% 103.21% 100.00%
EPS 32.77 29.89 27.44 20.32 18.29 18.77 19.88 39.33%
  QoQ % 9.64% 8.93% 35.04% 11.10% -2.56% -5.58% -
  Horiz. % 164.84% 150.35% 138.03% 102.21% 92.00% 94.42% 100.00%
DPS 16.00 9.33 0.00 0.00 11.00 6.67 0.00 -
  QoQ % 71.49% 0.00% 0.00% 0.00% 64.92% 0.00% -
  Horiz. % 239.88% 139.88% 0.00% 0.00% 164.92% 100.00% -
NAPS 2.0700 1.9500 1.9300 1.9200 1.8500 1.8200 1.8200 8.92%
  QoQ % 6.15% 1.04% 0.52% 3.78% 1.65% 0.00% -
  Horiz. % 113.74% 107.14% 106.04% 105.49% 101.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 90.39 88.89 86.22 86.67 80.21 78.74 76.29 11.91%
  QoQ % 1.69% 3.10% -0.52% 8.05% 1.87% 3.21% -
  Horiz. % 118.48% 116.52% 113.02% 113.61% 105.14% 103.21% 100.00%
EPS 7.92 7.22 6.63 4.91 4.42 4.53 4.80 39.42%
  QoQ % 9.70% 8.90% 35.03% 11.09% -2.43% -5.62% -
  Horiz. % 165.00% 150.42% 138.12% 102.29% 92.08% 94.38% 100.00%
DPS 3.87 2.25 0.00 0.00 2.66 1.61 0.00 -
  QoQ % 72.00% 0.00% 0.00% 0.00% 65.22% 0.00% -
  Horiz. % 240.37% 139.75% 0.00% 0.00% 165.22% 100.00% -
NAPS 0.5001 0.4711 0.4663 0.4639 0.4467 0.4395 0.4395 8.95%
  QoQ % 6.16% 1.03% 0.52% 3.85% 1.64% 0.00% -
  Horiz. % 113.79% 107.19% 106.10% 105.55% 101.64% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 5.2900 4.4700 4.8700 4.6100 4.8600 5.2000 4.8900 -
P/RPS 1.41 1.21 1.36 1.29 1.46 1.59 1.55 -6.09%
  QoQ % 16.53% -11.03% 5.43% -11.64% -8.18% 2.58% -
  Horiz. % 90.97% 78.06% 87.74% 83.23% 94.19% 102.58% 100.00%
P/EPS 16.14 14.95 17.75 22.69 26.57 27.70 24.60 -24.40%
  QoQ % 7.96% -15.77% -21.77% -14.60% -4.08% 12.60% -
  Horiz. % 65.61% 60.77% 72.15% 92.24% 108.01% 112.60% 100.00%
EY 6.20 6.69 5.63 4.41 3.76 3.61 4.07 32.22%
  QoQ % -7.32% 18.83% 27.66% 17.29% 4.16% -11.30% -
  Horiz. % 152.33% 164.37% 138.33% 108.35% 92.38% 88.70% 100.00%
DY 3.02 2.09 0.00 0.00 2.26 1.28 0.00 -
  QoQ % 44.50% 0.00% 0.00% 0.00% 76.56% 0.00% -
  Horiz. % 235.94% 163.28% 0.00% 0.00% 176.56% 100.00% -
P/NAPS 2.56 2.29 2.52 2.40 2.63 2.86 2.69 -3.23%
  QoQ % 11.79% -9.13% 5.00% -8.75% -8.04% 6.32% -
  Horiz. % 95.17% 85.13% 93.68% 89.22% 97.77% 106.32% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 11/10/12 14/06/12 15/03/12 16/12/11 11/10/11 17/06/11 16/03/11 -
Price 5.1500 4.6600 4.9200 4.4400 4.0700 5.2600 5.2800 -
P/RPS 1.38 1.27 1.38 1.24 1.23 1.61 1.67 -11.89%
  QoQ % 8.66% -7.97% 11.29% 0.81% -23.60% -3.59% -
  Horiz. % 82.63% 76.05% 82.63% 74.25% 73.65% 96.41% 100.00%
P/EPS 15.71 15.59 17.93 21.85 22.25 28.02 26.56 -29.42%
  QoQ % 0.77% -13.05% -17.94% -1.80% -20.59% 5.50% -
  Horiz. % 59.15% 58.70% 67.51% 82.27% 83.77% 105.50% 100.00%
EY 6.36 6.41 5.58 4.58 4.49 3.57 3.77 41.49%
  QoQ % -0.78% 14.87% 21.83% 2.00% 25.77% -5.31% -
  Horiz. % 168.70% 170.03% 148.01% 121.49% 119.10% 94.69% 100.00%
DY 3.11 2.00 0.00 0.00 2.70 1.27 0.00 -
  QoQ % 55.50% 0.00% 0.00% 0.00% 112.60% 0.00% -
  Horiz. % 244.88% 157.48% 0.00% 0.00% 212.60% 100.00% -
P/NAPS 2.49 2.39 2.55 2.31 2.20 2.89 2.90 -9.62%
  QoQ % 4.18% -6.27% 10.39% 5.00% -23.88% -0.34% -
  Horiz. % 85.86% 82.41% 87.93% 79.66% 75.86% 99.66% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers