Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2012-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 31-Aug-2012  [#4]
Profit Trend QoQ -     9.62%    YoY -     79.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 2,353,433 2,321,986 2,338,300 2,314,454 2,276,172 2,207,668 2,219,372 3.98%
  QoQ % 1.35% -0.70% 1.03% 1.68% 3.10% -0.53% -
  Horiz. % 106.04% 104.62% 105.36% 104.28% 102.56% 99.47% 100.00%
PBT 233,526 263,544 281,532 240,702 232,101 220,786 166,364 25.34%
  QoQ % -11.39% -6.39% 16.96% 3.71% 5.13% 32.71% -
  Horiz. % 140.37% 158.41% 169.23% 144.68% 139.51% 132.71% 100.00%
Tax -31,170 -43,100 -45,948 -33,417 -43,438 -47,484 -36,544 -10.05%
  QoQ % 27.68% 6.20% -37.50% 23.07% 8.52% -29.94% -
  Horiz. % 85.30% 117.94% 125.73% 91.44% 118.87% 129.94% 100.00%
NP 202,356 220,444 235,584 207,285 188,662 173,302 129,820 34.40%
  QoQ % -8.21% -6.43% 13.65% 9.87% 8.86% 33.49% -
  Horiz. % 155.87% 169.81% 181.47% 159.67% 145.33% 133.49% 100.00%
NP to SH 197,437 215,614 229,968 202,726 184,929 169,774 125,728 35.07%
  QoQ % -8.43% -6.24% 13.44% 9.62% 8.93% 35.03% -
  Horiz. % 157.04% 171.49% 182.91% 161.24% 147.09% 135.03% 100.00%
Tax Rate 13.35 % 16.35 % 16.32 % 13.88 % 18.72 % 21.51 % 21.97 % -28.24%
  QoQ % -18.35% 0.18% 17.58% -25.85% -12.97% -2.09% -
  Horiz. % 60.76% 74.42% 74.28% 63.18% 85.21% 97.91% 100.00%
Total Cost 2,151,077 2,101,542 2,102,716 2,107,169 2,087,509 2,034,366 2,089,552 1.95%
  QoQ % 2.36% -0.06% -0.21% 0.94% 2.61% -2.64% -
  Horiz. % 102.94% 100.57% 100.63% 100.84% 99.90% 97.36% 100.00%
Net Worth 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 8.56%
  QoQ % 0.01% 0.06% 4.88% 6.14% 1.02% 0.52% -
  Horiz. % 113.13% 113.11% 113.04% 107.78% 101.54% 100.52% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 57,802 - - 98,970 57,738 - - -
  QoQ % 0.00% 0.00% 0.00% 71.41% 0.00% 0.00% -
  Horiz. % 100.11% 0.00% 0.00% 171.41% 100.00% - -
Div Payout % 29.28 % - % - % 48.82 % 31.22 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 56.37% 0.00% 0.00% -
  Horiz. % 93.79% 0.00% 0.00% 156.37% 100.00% - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 1,187,981 8.56%
  QoQ % 0.01% 0.06% 4.88% 6.14% 1.02% 0.52% -
  Horiz. % 113.13% 113.11% 113.04% 107.78% 101.54% 100.52% 100.00%
NOSH 619,314 619,224 618,858 618,568 618,630 618,709 618,740 0.06%
  QoQ % 0.01% 0.06% 0.05% -0.01% -0.01% -0.00% -
  Horiz. % 100.09% 100.08% 100.02% 99.97% 99.98% 100.00% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 8.60 % 9.49 % 10.08 % 8.96 % 8.29 % 7.85 % 5.85 % 29.26%
  QoQ % -9.38% -5.85% 12.50% 8.08% 5.61% 34.19% -
  Horiz. % 147.01% 162.22% 172.31% 153.16% 141.71% 134.19% 100.00%
ROE 14.69 % 16.05 % 17.12 % 15.83 % 15.33 % 14.22 % 10.58 % 24.43%
  QoQ % -8.47% -6.25% 8.15% 3.26% 7.81% 34.40% -
  Horiz. % 138.85% 151.70% 161.81% 149.62% 144.90% 134.40% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 380.01 374.98 377.84 374.16 367.94 356.82 358.69 3.92%
  QoQ % 1.34% -0.76% 0.98% 1.69% 3.12% -0.52% -
  Horiz. % 105.94% 104.54% 105.34% 104.31% 102.58% 99.48% 100.00%
EPS 31.88 34.82 37.16 32.77 29.89 27.44 20.32 34.98%
  QoQ % -8.44% -6.30% 13.40% 9.64% 8.93% 35.04% -
  Horiz. % 156.89% 171.36% 182.87% 161.27% 147.10% 135.04% 100.00%
DPS 9.33 0.00 0.00 16.00 9.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 71.49% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 171.49% 100.00% - -
NAPS 2.1700 2.1700 2.1700 2.0700 1.9500 1.9300 1.9200 8.49%
  QoQ % 0.00% 0.00% 4.83% 6.15% 1.04% 0.52% -
  Horiz. % 113.02% 113.02% 113.02% 107.81% 101.56% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 91.91 90.68 91.32 90.39 88.89 86.22 86.67 3.99%
  QoQ % 1.36% -0.70% 1.03% 1.69% 3.10% -0.52% -
  Horiz. % 106.05% 104.63% 105.37% 104.29% 102.56% 99.48% 100.00%
EPS 7.71 8.42 8.98 7.92 7.22 6.63 4.91 35.06%
  QoQ % -8.43% -6.24% 13.38% 9.70% 8.90% 35.03% -
  Horiz. % 157.03% 171.49% 182.89% 161.30% 147.05% 135.03% 100.00%
DPS 2.26 0.00 0.00 3.87 2.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 72.00% 0.00% 0.00% -
  Horiz. % 100.44% 0.00% 0.00% 172.00% 100.00% - -
NAPS 0.5248 0.5248 0.5245 0.5001 0.4711 0.4663 0.4639 8.56%
  QoQ % 0.00% 0.06% 4.88% 6.16% 1.03% 0.52% -
  Horiz. % 113.13% 113.13% 113.06% 107.80% 101.55% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 6.3800 5.4900 5.6400 5.2900 4.4700 4.8700 4.6100 -
P/RPS 1.68 1.46 1.49 1.41 1.21 1.36 1.29 19.24%
  QoQ % 15.07% -2.01% 5.67% 16.53% -11.03% 5.43% -
  Horiz. % 130.23% 113.18% 115.50% 109.30% 93.80% 105.43% 100.00%
P/EPS 20.01 15.77 15.18 16.14 14.95 17.75 22.69 -8.03%
  QoQ % 26.89% 3.89% -5.95% 7.96% -15.77% -21.77% -
  Horiz. % 88.19% 69.50% 66.90% 71.13% 65.89% 78.23% 100.00%
EY 5.00 6.34 6.59 6.20 6.69 5.63 4.41 8.72%
  QoQ % -21.14% -3.79% 6.29% -7.32% 18.83% 27.66% -
  Horiz. % 113.38% 143.76% 149.43% 140.59% 151.70% 127.66% 100.00%
DY 1.46 0.00 0.00 3.02 2.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 44.50% 0.00% 0.00% -
  Horiz. % 69.86% 0.00% 0.00% 144.50% 100.00% - -
P/NAPS 2.94 2.53 2.60 2.56 2.29 2.52 2.40 14.47%
  QoQ % 16.21% -2.69% 1.56% 11.79% -9.13% 5.00% -
  Horiz. % 122.50% 105.42% 108.33% 106.67% 95.42% 105.00% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 16/12/11 -
Price 6.3500 5.4100 5.7000 5.1500 4.6600 4.9200 4.4400 -
P/RPS 1.67 1.44 1.51 1.38 1.27 1.38 1.24 21.93%
  QoQ % 15.97% -4.64% 9.42% 8.66% -7.97% 11.29% -
  Horiz. % 134.68% 116.13% 121.77% 111.29% 102.42% 111.29% 100.00%
P/EPS 19.92 15.54 15.34 15.71 15.59 17.93 21.85 -5.97%
  QoQ % 28.19% 1.30% -2.36% 0.77% -13.05% -17.94% -
  Horiz. % 91.17% 71.12% 70.21% 71.90% 71.35% 82.06% 100.00%
EY 5.02 6.44 6.52 6.36 6.41 5.58 4.58 6.30%
  QoQ % -22.05% -1.23% 2.52% -0.78% 14.87% 21.83% -
  Horiz. % 109.61% 140.61% 142.36% 138.86% 139.96% 121.83% 100.00%
DY 1.47 0.00 0.00 3.11 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 55.50% 0.00% 0.00% -
  Horiz. % 73.50% 0.00% 0.00% 155.50% 100.00% - -
P/NAPS 2.93 2.49 2.63 2.49 2.39 2.55 2.31 17.16%
  QoQ % 17.67% -5.32% 5.62% 4.18% -6.27% 10.39% -
  Horiz. % 126.84% 107.79% 113.85% 107.79% 103.46% 110.39% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers