Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2018-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     1.52%    YoY -     4.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 4,816,220 4,843,860 5,047,860 4,213,986 3,996,173 3,793,112 3,752,464 18.12%
  QoQ % -0.57% -4.04% 19.79% 5.45% 5.35% 1.08% -
  Horiz. % 128.35% 129.08% 134.52% 112.30% 106.49% 101.08% 100.00%
PBT 466,117 534,698 567,516 522,710 507,630 493,028 487,960 -3.01%
  QoQ % -12.83% -5.78% 8.57% 2.97% 2.96% 1.04% -
  Horiz. % 95.52% 109.58% 116.30% 107.12% 104.03% 101.04% 100.00%
Tax -74,736 -98,002 -120,832 -85,409 -60,536 -61,158 -64,180 10.69%
  QoQ % 23.74% 18.89% -41.47% -41.09% 1.02% 4.71% -
  Horiz. % 116.45% 152.70% 188.27% 133.08% 94.32% 95.29% 100.00%
NP 391,381 436,696 446,684 437,301 447,094 431,870 423,780 -5.17%
  QoQ % -10.38% -2.24% 2.15% -2.19% 3.53% 1.91% -
  Horiz. % 92.35% 103.05% 105.40% 103.19% 105.50% 101.91% 100.00%
NP to SH 387,349 431,694 440,220 433,618 442,701 428,910 421,780 -5.52%
  QoQ % -10.27% -1.94% 1.52% -2.05% 3.22% 1.69% -
  Horiz. % 91.84% 102.35% 104.37% 102.81% 104.96% 101.69% 100.00%
Tax Rate 16.03 % 18.33 % 21.29 % 16.34 % 11.93 % 12.40 % 13.15 % 14.13%
  QoQ % -12.55% -13.90% 30.29% 36.97% -3.79% -5.70% -
  Horiz. % 121.90% 139.39% 161.90% 124.26% 90.72% 94.30% 100.00%
Total Cost 4,424,838 4,407,164 4,601,176 3,776,685 3,549,078 3,361,242 3,328,684 20.92%
  QoQ % 0.40% -4.22% 21.83% 6.41% 5.59% 0.98% -
  Horiz. % 132.93% 132.40% 138.23% 113.46% 106.62% 100.98% 100.00%
Net Worth 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 11.41%
  QoQ % -1.02% 1.04% 2.58% 8.00% 6.05% 0.08% -
  Horiz. % 117.58% 118.79% 117.57% 114.62% 106.13% 100.08% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 119,203 - - 217,253 117,267 - - -
  QoQ % 0.00% 0.00% 0.00% 85.26% 0.00% 0.00% -
  Horiz. % 101.65% 0.00% 0.00% 185.26% 100.00% - -
Div Payout % 30.77 % - % - % 50.10 % 26.49 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 89.13% 0.00% 0.00% -
  Horiz. % 116.16% 0.00% 0.00% 189.13% 100.00% - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 11.41%
  QoQ % -1.02% 1.04% 2.58% 8.00% 6.05% 0.08% -
  Horiz. % 117.58% 118.79% 117.57% 114.62% 106.13% 100.08% 100.00%
NOSH 2,554,370 2,554,359 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 60.73%
  QoQ % 0.00% 0.00% 99.87% 1.71% 0.09% 0.08% -
  Horiz. % 203.64% 203.64% 203.63% 101.88% 100.17% 100.08% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 8.13 % 9.02 % 8.85 % 10.38 % 11.19 % 11.39 % 11.29 % -19.68%
  QoQ % -9.87% 1.92% -14.74% -7.24% -1.76% 0.89% -
  Horiz. % 72.01% 79.89% 78.39% 91.94% 99.11% 100.89% 100.00%
ROE 15.63 % 17.25 % 17.77 % 17.95 % 19.79 % 20.34 % 20.02 % -15.23%
  QoQ % -9.39% -2.93% -1.00% -9.30% -2.70% 1.60% -
  Horiz. % 78.07% 86.16% 88.76% 89.66% 98.85% 101.60% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 188.55 189.63 197.63 329.74 318.06 302.17 299.16 -26.51%
  QoQ % -0.57% -4.05% -40.06% 3.67% 5.26% 1.01% -
  Horiz. % 63.03% 63.39% 66.06% 110.22% 106.32% 101.01% 100.00%
EPS 15.16 16.90 17.24 34.33 35.27 34.18 33.64 -41.25%
  QoQ % -10.30% -1.97% -49.78% -2.67% 3.19% 1.61% -
  Horiz. % 45.07% 50.24% 51.25% 102.05% 104.85% 101.61% 100.00%
DPS 4.67 0.00 0.00 17.00 9.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 82.21% 0.00% 0.00% -
  Horiz. % 50.05% 0.00% 0.00% 182.21% 100.00% - -
NAPS 0.9700 0.9800 0.9700 1.8900 1.7800 1.6800 1.6800 -30.68%
  QoQ % -1.02% 1.03% -48.68% 6.18% 5.95% 0.00% -
  Horiz. % 57.74% 58.33% 57.74% 112.50% 105.95% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 188.09 189.17 197.14 164.57 156.06 148.13 146.55 18.12%
  QoQ % -0.57% -4.04% 19.79% 5.45% 5.35% 1.08% -
  Horiz. % 128.35% 129.08% 134.52% 112.30% 106.49% 101.08% 100.00%
EPS 15.13 16.86 17.19 16.93 17.29 16.75 16.47 -5.51%
  QoQ % -10.26% -1.92% 1.54% -2.08% 3.22% 1.70% -
  Horiz. % 91.86% 102.37% 104.37% 102.79% 104.98% 101.70% 100.00%
DPS 4.66 0.00 0.00 8.48 4.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 85.15% 0.00% 0.00% -
  Horiz. % 101.75% 0.00% 0.00% 185.15% 100.00% - -
NAPS 0.9676 0.9776 0.9676 0.9433 0.8734 0.8236 0.8230 11.41%
  QoQ % -1.02% 1.03% 2.58% 8.00% 6.05% 0.07% -
  Horiz. % 117.57% 118.78% 117.57% 114.62% 106.12% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 5.0500 4.5400 5.9700 11.1400 10.2600 9.7100 6.7300 -
P/RPS 2.68 2.39 3.02 3.38 3.23 3.21 2.25 12.38%
  QoQ % 12.13% -20.86% -10.65% 4.64% 0.62% 42.67% -
  Horiz. % 119.11% 106.22% 134.22% 150.22% 143.56% 142.67% 100.00%
P/EPS 33.30 26.86 34.64 32.83 29.12 28.42 20.01 40.48%
  QoQ % 23.98% -22.46% 5.51% 12.74% 2.46% 42.03% -
  Horiz. % 166.42% 134.23% 173.11% 164.07% 145.53% 142.03% 100.00%
EY 3.00 3.72 2.89 3.05 3.43 3.52 5.00 -28.88%
  QoQ % -19.35% 28.72% -5.25% -11.08% -2.56% -29.60% -
  Horiz. % 60.00% 74.40% 57.80% 61.00% 68.60% 70.40% 100.00%
DY 0.92 0.00 0.00 1.53 0.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 68.13% 0.00% 0.00% -
  Horiz. % 101.10% 0.00% 0.00% 168.13% 100.00% - -
P/NAPS 5.21 4.63 6.15 5.89 5.76 5.78 4.01 19.09%
  QoQ % 12.53% -24.72% 4.41% 2.26% -0.35% 44.14% -
  Horiz. % 129.93% 115.46% 153.37% 146.88% 143.64% 144.14% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 18/06/19 22/03/19 17/12/18 11/10/18 19/06/18 15/03/18 19/12/17 -
Price 4.7100 4.4300 5.7400 10.7000 11.6200 9.8500 7.4800 -
P/RPS 2.50 2.34 2.90 3.24 3.65 3.26 2.50 -
  QoQ % 6.84% -19.31% -10.49% -11.23% 11.96% 30.40% -
  Horiz. % 100.00% 93.60% 116.00% 129.60% 146.00% 130.40% 100.00%
P/EPS 31.06 26.21 33.30 31.54 32.98 28.83 22.24 24.97%
  QoQ % 18.50% -21.29% 5.58% -4.37% 14.39% 29.63% -
  Horiz. % 139.66% 117.85% 149.73% 141.82% 148.29% 129.63% 100.00%
EY 3.22 3.81 3.00 3.17 3.03 3.47 4.50 -20.02%
  QoQ % -15.49% 27.00% -5.36% 4.62% -12.68% -22.89% -
  Horiz. % 71.56% 84.67% 66.67% 70.44% 67.33% 77.11% 100.00%
DY 0.99 0.00 0.00 1.59 0.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 98.75% 0.00% 0.00% -
  Horiz. % 123.75% 0.00% 0.00% 198.75% 100.00% - -
P/NAPS 4.86 4.52 5.92 5.66 6.53 5.86 4.45 6.06%
  QoQ % 7.52% -23.65% 4.59% -13.32% 11.43% 31.69% -
  Horiz. % 109.21% 101.57% 133.03% 127.19% 146.74% 131.69% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers