Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2017-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 13-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-Aug-2017  [#4]
Profit Trend QoQ -     6.60%    YoY -     -7.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 3,996,173 3,793,112 3,752,464 3,409,176 3,342,348 3,274,240 3,142,332 17.40%
  QoQ % 5.35% 1.08% 10.07% 2.00% 2.08% 4.20% -
  Horiz. % 127.17% 120.71% 119.42% 108.49% 106.37% 104.20% 100.00%
PBT 507,630 493,028 487,960 383,105 378,650 384,968 359,024 26.00%
  QoQ % 2.96% 1.04% 27.37% 1.18% -1.64% 7.23% -
  Horiz. % 141.39% 137.32% 135.91% 106.71% 105.47% 107.23% 100.00%
Tax -60,536 -61,158 -64,180 -50,536 -66,137 -71,296 -64,488 -4.13%
  QoQ % 1.02% 4.71% -27.00% 23.59% 7.24% -10.56% -
  Horiz. % 93.87% 94.84% 99.52% 78.36% 102.56% 110.56% 100.00%
NP 447,094 431,870 423,780 332,569 312,513 313,672 294,536 32.11%
  QoQ % 3.53% 1.91% 27.43% 6.42% -0.37% 6.50% -
  Horiz. % 151.80% 146.63% 143.88% 112.91% 106.10% 106.50% 100.00%
NP to SH 442,701 428,910 421,780 332,704 312,109 312,738 293,260 31.63%
  QoQ % 3.22% 1.69% 26.77% 6.60% -0.20% 6.64% -
  Horiz. % 150.96% 146.26% 143.82% 113.45% 106.43% 106.64% 100.00%
Tax Rate 11.93 % 12.40 % 13.15 % 13.19 % 17.47 % 18.52 % 17.96 % -23.89%
  QoQ % -3.79% -5.70% -0.30% -24.50% -5.67% 3.12% -
  Horiz. % 66.43% 69.04% 73.22% 73.44% 97.27% 103.12% 100.00%
Total Cost 3,549,078 3,361,242 3,328,684 3,076,607 3,029,834 2,960,568 2,847,796 15.82%
  QoQ % 5.59% 0.98% 8.19% 1.54% 2.34% 3.96% -
  Horiz. % 124.63% 118.03% 116.89% 108.03% 106.39% 103.96% 100.00%
Net Worth 2,236,463 2,108,917 2,107,270 2,017,527 1,904,735 1,891,964 1,917,469 10.81%
  QoQ % 6.05% 0.08% 4.45% 5.92% 0.68% -1.33% -
  Horiz. % 116.64% 109.98% 109.90% 105.22% 99.34% 98.67% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 117,267 - - 181,702 100,249 - - -
  QoQ % 0.00% 0.00% 0.00% 81.25% 0.00% 0.00% -
  Horiz. % 116.98% 0.00% 0.00% 181.25% 100.00% - -
Div Payout % 26.49 % - % - % 54.61 % 32.12 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 70.02% 0.00% 0.00% -
  Horiz. % 82.47% 0.00% 0.00% 170.02% 100.00% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 2,236,463 2,108,917 2,107,270 2,017,527 1,904,735 1,891,964 1,917,469 10.81%
  QoQ % 6.05% 0.08% 4.45% 5.92% 0.68% -1.33% -
  Horiz. % 116.64% 109.98% 109.90% 105.22% 99.34% 98.67% 100.00%
NOSH 1,256,440 1,255,308 1,254,328 1,253,122 1,253,115 1,252,956 1,253,247 0.17%
  QoQ % 0.09% 0.08% 0.10% 0.00% 0.01% -0.02% -
  Horiz. % 100.25% 100.16% 100.09% 99.99% 99.99% 99.98% 100.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 11.19 % 11.39 % 11.29 % 9.76 % 9.35 % 9.58 % 9.37 % 12.57%
  QoQ % -1.76% 0.89% 15.68% 4.39% -2.40% 2.24% -
  Horiz. % 119.42% 121.56% 120.49% 104.16% 99.79% 102.24% 100.00%
ROE 19.79 % 20.34 % 20.02 % 16.49 % 16.39 % 16.53 % 15.29 % 18.78%
  QoQ % -2.70% 1.60% 21.41% 0.61% -0.85% 8.11% -
  Horiz. % 129.43% 133.03% 130.94% 107.85% 107.19% 108.11% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 318.06 302.17 299.16 272.05 266.72 261.32 250.74 17.20%
  QoQ % 5.26% 1.01% 9.97% 2.00% 2.07% 4.22% -
  Horiz. % 126.85% 120.51% 119.31% 108.50% 106.37% 104.22% 100.00%
EPS 35.27 34.18 33.64 26.55 24.91 24.96 23.40 31.49%
  QoQ % 3.19% 1.61% 26.70% 6.58% -0.20% 6.67% -
  Horiz. % 150.73% 146.07% 143.76% 113.46% 106.45% 106.67% 100.00%
DPS 9.33 0.00 0.00 14.50 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 81.25% 0.00% 0.00% -
  Horiz. % 116.62% 0.00% 0.00% 181.25% 100.00% - -
NAPS 1.7800 1.6800 1.6800 1.6100 1.5200 1.5100 1.5300 10.63%
  QoQ % 5.95% 0.00% 4.35% 5.92% 0.66% -1.31% -
  Horiz. % 116.34% 109.80% 109.80% 105.23% 99.35% 98.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 156.06 148.13 146.55 133.14 130.53 127.87 122.72 17.39%
  QoQ % 5.35% 1.08% 10.07% 2.00% 2.08% 4.20% -
  Horiz. % 127.17% 120.71% 119.42% 108.49% 106.36% 104.20% 100.00%
EPS 17.29 16.75 16.47 12.99 12.19 12.21 11.45 31.65%
  QoQ % 3.22% 1.70% 26.79% 6.56% -0.16% 6.64% -
  Horiz. % 151.00% 146.29% 143.84% 113.45% 106.46% 106.64% 100.00%
DPS 4.58 0.00 0.00 7.10 3.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 81.12% 0.00% 0.00% -
  Horiz. % 116.84% 0.00% 0.00% 181.12% 100.00% - -
NAPS 0.8734 0.8236 0.8230 0.7879 0.7439 0.7389 0.7488 10.82%
  QoQ % 6.05% 0.07% 4.45% 5.91% 0.68% -1.32% -
  Horiz. % 116.64% 109.99% 109.91% 105.22% 99.35% 98.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 10.2600 9.7100 6.7300 5.6100 5.2700 5.0300 5.2800 -
P/RPS 3.23 3.21 2.25 2.06 1.98 1.92 2.11 32.86%
  QoQ % 0.62% 42.67% 9.22% 4.04% 3.13% -9.00% -
  Horiz. % 153.08% 152.13% 106.64% 97.63% 93.84% 91.00% 100.00%
P/EPS 29.12 28.42 20.01 21.13 21.16 20.15 22.56 18.57%
  QoQ % 2.46% 42.03% -5.30% -0.14% 5.01% -10.68% -
  Horiz. % 129.08% 125.98% 88.70% 93.66% 93.79% 89.32% 100.00%
EY 3.43 3.52 5.00 4.73 4.73 4.96 4.43 -15.69%
  QoQ % -2.56% -29.60% 5.71% 0.00% -4.64% 11.96% -
  Horiz. % 77.43% 79.46% 112.87% 106.77% 106.77% 111.96% 100.00%
DY 0.91 0.00 0.00 2.58 1.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 69.74% 0.00% 0.00% -
  Horiz. % 59.87% 0.00% 0.00% 169.74% 100.00% - -
P/NAPS 5.76 5.78 4.01 3.48 3.47 3.33 3.45 40.78%
  QoQ % -0.35% 44.14% 15.23% 0.29% 4.20% -3.48% -
  Horiz. % 166.96% 167.54% 116.23% 100.87% 100.58% 96.52% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 19/06/18 15/03/18 19/12/17 13/10/17 16/06/17 16/03/17 15/12/16 -
Price 11.6200 9.8500 7.4800 5.9600 5.6100 5.2500 5.0600 -
P/RPS 3.65 3.26 2.50 2.19 2.10 2.01 2.02 48.41%
  QoQ % 11.96% 30.40% 14.16% 4.29% 4.48% -0.50% -
  Horiz. % 180.69% 161.39% 123.76% 108.42% 103.96% 99.50% 100.00%
P/EPS 32.98 28.83 22.24 22.45 22.52 21.03 21.62 32.55%
  QoQ % 14.39% 29.63% -0.94% -0.31% 7.09% -2.73% -
  Horiz. % 152.54% 133.35% 102.87% 103.84% 104.16% 97.27% 100.00%
EY 3.03 3.47 4.50 4.45 4.44 4.75 4.62 -24.53%
  QoQ % -12.68% -22.89% 1.12% 0.23% -6.53% 2.81% -
  Horiz. % 65.58% 75.11% 97.40% 96.32% 96.10% 102.81% 100.00%
DY 0.80 0.00 0.00 2.43 1.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 69.93% 0.00% 0.00% -
  Horiz. % 55.94% 0.00% 0.00% 169.93% 100.00% - -
P/NAPS 6.53 5.86 4.45 3.70 3.69 3.48 3.31 57.36%
  QoQ % 11.43% 31.69% 20.27% 0.27% 6.03% 5.14% -
  Horiz. % 197.28% 177.04% 134.44% 111.78% 111.48% 105.14% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
6. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
7. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers