Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2010-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 06-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 31-Aug-2010  [#4]
Profit Trend QoQ -     -8.14%    YoY -     44.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 2,016,106 1,953,434 1,966,036 2,079,432 2,050,728 1,964,390 1,889,200 4.43%
  QoQ % 3.21% -0.64% -5.45% 1.40% 4.40% 3.98% -
  Horiz. % 106.72% 103.40% 104.07% 110.07% 108.55% 103.98% 100.00%
PBT 147,180 151,760 177,620 304,961 351,802 361,056 346,572 -43.53%
  QoQ % -3.02% -14.56% -41.76% -13.31% -2.56% 4.18% -
  Horiz. % 42.47% 43.79% 51.25% 87.99% 101.51% 104.18% 100.00%
Tax -29,428 -27,214 -32,288 -54,550 -79,554 -83,444 -80,380 -48.85%
  QoQ % -8.14% 15.71% 40.81% 31.43% 4.66% -3.81% -
  Horiz. % 36.61% 33.86% 40.17% 67.87% 98.97% 103.81% 100.00%
NP 117,752 124,546 145,332 250,411 272,248 277,612 266,192 -41.97%
  QoQ % -5.46% -14.30% -41.96% -8.02% -1.93% 4.29% -
  Horiz. % 44.24% 46.79% 54.60% 94.07% 102.28% 104.29% 100.00%
NP to SH 116,076 122,920 144,200 245,231 266,957 271,468 260,832 -41.74%
  QoQ % -5.57% -14.76% -41.20% -8.14% -1.66% 4.08% -
  Horiz. % 44.50% 47.13% 55.28% 94.02% 102.35% 104.08% 100.00%
Tax Rate 19.99 % 17.93 % 18.18 % 17.89 % 22.61 % 23.11 % 23.19 % -9.43%
  QoQ % 11.49% -1.38% 1.62% -20.88% -2.16% -0.34% -
  Horiz. % 86.20% 77.32% 78.40% 77.15% 97.50% 99.66% 100.00%
Total Cost 1,898,354 1,828,888 1,820,704 1,829,021 1,778,480 1,686,778 1,623,008 11.02%
  QoQ % 3.80% 0.45% -0.45% 2.84% 5.44% 3.93% -
  Horiz. % 116.97% 112.69% 112.18% 112.69% 109.58% 103.93% 100.00%
Net Worth 1,125,310 1,125,324 1,174,871 1,114,353 1,014,333 902,303 887,470 17.17%
  QoQ % -0.00% -4.22% 5.43% 9.86% 12.42% 1.67% -
  Horiz. % 126.80% 126.80% 132.38% 125.57% 114.29% 101.67% 100.00%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 41,220 - - 98,506 56,184 - - -
  QoQ % 0.00% 0.00% 0.00% 75.33% 0.00% 0.00% -
  Horiz. % 73.37% 0.00% 0.00% 175.33% 100.00% - -
Div Payout % 35.51 % - % - % 40.17 % 21.05 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 90.83% 0.00% 0.00% -
  Horiz. % 168.69% 0.00% 0.00% 190.83% 100.00% - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 1,125,310 1,125,324 1,174,871 1,114,353 1,014,333 902,303 887,470 17.17%
  QoQ % -0.00% -4.22% 5.43% 9.86% 12.42% 1.67% -
  Horiz. % 126.80% 126.80% 132.38% 125.57% 114.29% 101.67% 100.00%
NOSH 618,302 618,309 618,353 615,665 300,989 298,776 297,210 63.04%
  QoQ % -0.00% -0.01% 0.44% 104.55% 0.74% 0.53% -
  Horiz. % 208.04% 208.04% 208.05% 207.15% 101.27% 100.53% 100.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 5.84 % 6.38 % 7.39 % 12.04 % 13.28 % 14.13 % 14.09 % -44.44%
  QoQ % -8.46% -13.67% -38.62% -9.34% -6.02% 0.28% -
  Horiz. % 41.45% 45.28% 52.45% 85.45% 94.25% 100.28% 100.00%
ROE 10.32 % 10.92 % 12.27 % 22.01 % 26.32 % 30.09 % 29.39 % -50.26%
  QoQ % -5.49% -11.00% -44.25% -16.38% -12.53% 2.38% -
  Horiz. % 35.11% 37.16% 41.75% 74.89% 89.55% 102.38% 100.00%
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 326.07 315.93 317.95 337.75 681.33 657.48 635.64 -35.94%
  QoQ % 3.21% -0.64% -5.86% -50.43% 3.63% 3.44% -
  Horiz. % 51.30% 49.70% 50.02% 53.14% 107.19% 103.44% 100.00%
EPS 18.77 19.88 23.32 39.83 88.69 90.86 87.76 -64.27%
  QoQ % -5.58% -14.75% -41.45% -55.09% -2.39% 3.53% -
  Horiz. % 21.39% 22.65% 26.57% 45.39% 101.06% 103.53% 100.00%
DPS 6.67 0.00 0.00 16.00 18.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -14.30% 0.00% 0.00% -
  Horiz. % 35.73% 0.00% 0.00% 85.70% 100.00% - -
NAPS 1.8200 1.8200 1.9000 1.8100 3.3700 3.0200 2.9860 -28.13%
  QoQ % 0.00% -4.21% 4.97% -46.29% 11.59% 1.14% -
  Horiz. % 60.95% 60.95% 63.63% 60.62% 112.86% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 78.74 76.29 76.78 81.21 80.09 76.72 73.78 4.44%
  QoQ % 3.21% -0.64% -5.45% 1.40% 4.39% 3.98% -
  Horiz. % 106.72% 103.40% 104.07% 110.07% 108.55% 103.98% 100.00%
EPS 4.53 4.80 5.63 9.58 10.43 10.60 10.19 -41.78%
  QoQ % -5.62% -14.74% -41.23% -8.15% -1.60% 4.02% -
  Horiz. % 44.46% 47.11% 55.25% 94.01% 102.36% 104.02% 100.00%
DPS 1.61 0.00 0.00 3.85 2.19 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 75.80% 0.00% 0.00% -
  Horiz. % 73.52% 0.00% 0.00% 175.80% 100.00% - -
NAPS 0.4395 0.4395 0.4588 0.4352 0.3961 0.3524 0.3466 17.17%
  QoQ % 0.00% -4.21% 5.42% 9.87% 12.40% 1.67% -
  Horiz. % 126.80% 126.80% 132.37% 125.56% 114.28% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 5.2000 4.8900 5.7000 6.0700 12.2800 11.3200 9.1500 -
P/RPS 1.59 1.55 1.79 1.80 1.80 1.72 1.44 6.84%
  QoQ % 2.58% -13.41% -0.56% 0.00% 4.65% 19.44% -
  Horiz. % 110.42% 107.64% 124.31% 125.00% 125.00% 119.44% 100.00%
P/EPS 27.70 24.60 24.44 15.24 13.85 12.46 10.43 91.89%
  QoQ % 12.60% 0.65% 60.37% 10.04% 11.16% 19.46% -
  Horiz. % 265.58% 235.86% 234.32% 146.12% 132.79% 119.46% 100.00%
EY 3.61 4.07 4.09 6.56 7.22 8.03 9.59 -47.90%
  QoQ % -11.30% -0.49% -37.65% -9.14% -10.09% -16.27% -
  Horiz. % 37.64% 42.44% 42.65% 68.40% 75.29% 83.73% 100.00%
DY 1.28 0.00 0.00 2.64 1.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 73.68% 0.00% 0.00% -
  Horiz. % 84.21% 0.00% 0.00% 173.68% 100.00% - -
P/NAPS 2.86 2.69 3.00 3.35 3.64 3.75 3.06 -4.41%
  QoQ % 6.32% -10.33% -10.45% -7.97% -2.93% 22.55% -
  Horiz. % 93.46% 87.91% 98.04% 109.48% 118.95% 122.55% 100.00%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 17/06/11 16/03/11 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 -
Price 5.2600 5.2800 5.4500 5.6900 12.8400 12.5600 9.5000 -
P/RPS 1.61 1.67 1.71 1.68 1.88 1.91 1.49 5.30%
  QoQ % -3.59% -2.34% 1.79% -10.64% -1.57% 28.19% -
  Horiz. % 108.05% 112.08% 114.77% 112.75% 126.17% 128.19% 100.00%
P/EPS 28.02 26.56 23.37 14.29 14.48 13.82 10.82 88.69%
  QoQ % 5.50% 13.65% 63.54% -1.31% 4.78% 27.73% -
  Horiz. % 258.96% 245.47% 215.99% 132.07% 133.83% 127.73% 100.00%
EY 3.57 3.77 4.28 7.00 6.91 7.23 9.24 -46.98%
  QoQ % -5.31% -11.92% -38.86% 1.30% -4.43% -21.75% -
  Horiz. % 38.64% 40.80% 46.32% 75.76% 74.78% 78.25% 100.00%
DY 1.27 0.00 0.00 2.81 1.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 93.79% 0.00% 0.00% -
  Horiz. % 87.59% 0.00% 0.00% 193.79% 100.00% - -
P/NAPS 2.89 2.90 2.87 3.14 3.81 4.16 3.18 -6.18%
  QoQ % -0.34% 1.05% -8.60% -17.59% -8.41% 30.82% -
  Horiz. % 90.88% 91.19% 90.25% 98.74% 119.81% 130.82% 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.
 


 

228  186  513  1321 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 LAMBO 0.055-0.005 
 MERIDIAN 0.09-0.025 
 DSONIC 0.93+0.04 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.3650.00 
 MNC 0.080.00 
 SEALINK 0.30+0.03 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers