Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2017-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 19-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 30-Nov-2017  [#1]
Profit Trend QoQ -     26.77%    YoY -     43.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 4,213,986 3,996,173 3,793,112 3,752,464 3,409,176 3,342,348 3,274,240 18.26%
  QoQ % 5.45% 5.35% 1.08% 10.07% 2.00% 2.08% -
  Horiz. % 128.70% 122.05% 115.85% 114.61% 104.12% 102.08% 100.00%
PBT 522,710 507,630 493,028 487,960 383,105 378,650 384,968 22.55%
  QoQ % 2.97% 2.96% 1.04% 27.37% 1.18% -1.64% -
  Horiz. % 135.78% 131.86% 128.07% 126.75% 99.52% 98.36% 100.00%
Tax -85,409 -60,536 -61,158 -64,180 -50,536 -66,137 -71,296 12.76%
  QoQ % -41.09% 1.02% 4.71% -27.00% 23.59% 7.24% -
  Horiz. % 119.79% 84.91% 85.78% 90.02% 70.88% 92.76% 100.00%
NP 437,301 447,094 431,870 423,780 332,569 312,513 313,672 24.72%
  QoQ % -2.19% 3.53% 1.91% 27.43% 6.42% -0.37% -
  Horiz. % 139.41% 142.54% 137.68% 135.10% 106.02% 99.63% 100.00%
NP to SH 433,618 442,701 428,910 421,780 332,704 312,109 312,738 24.27%
  QoQ % -2.05% 3.22% 1.69% 26.77% 6.60% -0.20% -
  Horiz. % 138.65% 141.56% 137.15% 134.87% 106.38% 99.80% 100.00%
Tax Rate 16.34 % 11.93 % 12.40 % 13.15 % 13.19 % 17.47 % 18.52 % -7.99%
  QoQ % 36.97% -3.79% -5.70% -0.30% -24.50% -5.67% -
  Horiz. % 88.23% 64.42% 66.95% 71.00% 71.22% 94.33% 100.00%
Total Cost 3,776,685 3,549,078 3,361,242 3,328,684 3,076,607 3,029,834 2,960,568 17.57%
  QoQ % 6.41% 5.59% 0.98% 8.19% 1.54% 2.34% -
  Horiz. % 127.57% 119.88% 113.53% 112.43% 103.92% 102.34% 100.00%
Net Worth 2,415,346 2,236,463 2,108,917 2,107,270 2,017,527 1,904,735 1,891,964 17.63%
  QoQ % 8.00% 6.05% 0.08% 4.45% 5.92% 0.68% -
  Horiz. % 127.66% 118.21% 111.47% 111.38% 106.64% 100.68% 100.00%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 217,253 117,267 - - 181,702 100,249 - -
  QoQ % 85.26% 0.00% 0.00% 0.00% 81.25% 0.00% -
  Horiz. % 216.71% 116.98% 0.00% 0.00% 181.25% 100.00% -
Div Payout % 50.10 % 26.49 % - % - % 54.61 % 32.12 % - % -
  QoQ % 89.13% 0.00% 0.00% 0.00% 70.02% 0.00% -
  Horiz. % 155.98% 82.47% 0.00% 0.00% 170.02% 100.00% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 2,415,346 2,236,463 2,108,917 2,107,270 2,017,527 1,904,735 1,891,964 17.63%
  QoQ % 8.00% 6.05% 0.08% 4.45% 5.92% 0.68% -
  Horiz. % 127.66% 118.21% 111.47% 111.38% 106.64% 100.68% 100.00%
NOSH 1,277,961 1,256,440 1,255,308 1,254,328 1,253,122 1,253,115 1,252,956 1.32%
  QoQ % 1.71% 0.09% 0.08% 0.10% 0.00% 0.01% -
  Horiz. % 102.00% 100.28% 100.19% 100.11% 100.01% 100.01% 100.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 10.38 % 11.19 % 11.39 % 11.29 % 9.76 % 9.35 % 9.58 % 5.48%
  QoQ % -7.24% -1.76% 0.89% 15.68% 4.39% -2.40% -
  Horiz. % 108.35% 116.81% 118.89% 117.85% 101.88% 97.60% 100.00%
ROE 17.95 % 19.79 % 20.34 % 20.02 % 16.49 % 16.39 % 16.53 % 5.63%
  QoQ % -9.30% -2.70% 1.60% 21.41% 0.61% -0.85% -
  Horiz. % 108.59% 119.72% 123.05% 121.11% 99.76% 99.15% 100.00%
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 329.74 318.06 302.17 299.16 272.05 266.72 261.32 16.72%
  QoQ % 3.67% 5.26% 1.01% 9.97% 2.00% 2.07% -
  Horiz. % 126.18% 121.71% 115.63% 114.48% 104.11% 102.07% 100.00%
EPS 34.33 35.27 34.18 33.64 26.55 24.91 24.96 23.60%
  QoQ % -2.67% 3.19% 1.61% 26.70% 6.58% -0.20% -
  Horiz. % 137.54% 141.31% 136.94% 134.78% 106.37% 99.80% 100.00%
DPS 17.00 9.33 0.00 0.00 14.50 8.00 0.00 -
  QoQ % 82.21% 0.00% 0.00% 0.00% 81.25% 0.00% -
  Horiz. % 212.50% 116.62% 0.00% 0.00% 181.25% 100.00% -
NAPS 1.8900 1.7800 1.6800 1.6800 1.6100 1.5200 1.5100 16.09%
  QoQ % 6.18% 5.95% 0.00% 4.35% 5.92% 0.66% -
  Horiz. % 125.17% 117.88% 111.26% 111.26% 106.62% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,017
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 51.35 48.69 46.22 45.72 41.54 40.73 39.90 18.26%
  QoQ % 5.46% 5.34% 1.09% 10.06% 1.99% 2.08% -
  Horiz. % 128.70% 122.03% 115.84% 114.59% 104.11% 102.08% 100.00%
EPS 5.28 5.39 5.23 5.14 4.05 3.80 3.81 24.23%
  QoQ % -2.04% 3.06% 1.75% 26.91% 6.58% -0.26% -
  Horiz. % 138.58% 141.47% 137.27% 134.91% 106.30% 99.74% 100.00%
DPS 2.65 1.43 0.00 0.00 2.21 1.22 0.00 -
  QoQ % 85.31% 0.00% 0.00% 0.00% 81.15% 0.00% -
  Horiz. % 217.21% 117.21% 0.00% 0.00% 181.15% 100.00% -
NAPS 0.2943 0.2725 0.2570 0.2568 0.2458 0.2321 0.2305 17.64%
  QoQ % 8.00% 6.03% 0.08% 4.48% 5.90% 0.69% -
  Horiz. % 127.68% 118.22% 111.50% 111.41% 106.64% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 11.1400 10.2600 9.7100 6.7300 5.6100 5.2700 5.0300 -
P/RPS 3.38 3.23 3.21 2.25 2.06 1.98 1.92 45.65%
  QoQ % 4.64% 0.62% 42.67% 9.22% 4.04% 3.13% -
  Horiz. % 176.04% 168.23% 167.19% 117.19% 107.29% 103.12% 100.00%
P/EPS 32.83 29.12 28.42 20.01 21.13 21.16 20.15 38.34%
  QoQ % 12.74% 2.46% 42.03% -5.30% -0.14% 5.01% -
  Horiz. % 162.93% 144.52% 141.04% 99.31% 104.86% 105.01% 100.00%
EY 3.05 3.43 3.52 5.00 4.73 4.73 4.96 -27.62%
  QoQ % -11.08% -2.56% -29.60% 5.71% 0.00% -4.64% -
  Horiz. % 61.49% 69.15% 70.97% 100.81% 95.36% 95.36% 100.00%
DY 1.53 0.91 0.00 0.00 2.58 1.52 0.00 -
  QoQ % 68.13% 0.00% 0.00% 0.00% 69.74% 0.00% -
  Horiz. % 100.66% 59.87% 0.00% 0.00% 169.74% 100.00% -
P/NAPS 5.89 5.76 5.78 4.01 3.48 3.47 3.33 46.10%
  QoQ % 2.26% -0.35% 44.14% 15.23% 0.29% 4.20% -
  Horiz. % 176.88% 172.97% 173.57% 120.42% 104.50% 104.20% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 11/10/18 19/06/18 15/03/18 19/12/17 13/10/17 16/06/17 16/03/17 -
Price 10.7000 11.6200 9.8500 7.4800 5.9600 5.6100 5.2500 -
P/RPS 3.24 3.65 3.26 2.50 2.19 2.10 2.01 37.36%
  QoQ % -11.23% 11.96% 30.40% 14.16% 4.29% 4.48% -
  Horiz. % 161.19% 181.59% 162.19% 124.38% 108.96% 104.48% 100.00%
P/EPS 31.54 32.98 28.83 22.24 22.45 22.52 21.03 30.93%
  QoQ % -4.37% 14.39% 29.63% -0.94% -0.31% 7.09% -
  Horiz. % 149.98% 156.82% 137.09% 105.75% 106.75% 107.09% 100.00%
EY 3.17 3.03 3.47 4.50 4.45 4.44 4.75 -23.58%
  QoQ % 4.62% -12.68% -22.89% 1.12% 0.23% -6.53% -
  Horiz. % 66.74% 63.79% 73.05% 94.74% 93.68% 93.47% 100.00%
DY 1.59 0.80 0.00 0.00 2.43 1.43 0.00 -
  QoQ % 98.75% 0.00% 0.00% 0.00% 69.93% 0.00% -
  Horiz. % 111.19% 55.94% 0.00% 0.00% 169.93% 100.00% -
P/NAPS 5.66 6.53 5.86 4.45 3.70 3.69 3.48 38.18%
  QoQ % -13.32% 11.43% 31.69% 20.27% 0.27% 6.03% -
  Horiz. % 162.64% 187.64% 168.39% 127.87% 106.32% 106.03% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS