Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2018-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-Aug-2018  [#4]
Profit Trend QoQ -     -2.05%    YoY -     30.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 5,047,860 4,213,986 3,996,173 3,793,112 3,752,464 3,409,176 3,342,348 31.60%
  QoQ % 19.79% 5.45% 5.35% 1.08% 10.07% 2.00% -
  Horiz. % 151.03% 126.08% 119.56% 113.49% 112.27% 102.00% 100.00%
PBT 567,516 522,710 507,630 493,028 487,960 383,105 378,650 30.93%
  QoQ % 8.57% 2.97% 2.96% 1.04% 27.37% 1.18% -
  Horiz. % 149.88% 138.05% 134.06% 130.21% 128.87% 101.18% 100.00%
Tax -120,832 -85,409 -60,536 -61,158 -64,180 -50,536 -66,137 49.39%
  QoQ % -41.47% -41.09% 1.02% 4.71% -27.00% 23.59% -
  Horiz. % 182.70% 129.14% 91.53% 92.47% 97.04% 76.41% 100.00%
NP 446,684 437,301 447,094 431,870 423,780 332,569 312,513 26.86%
  QoQ % 2.15% -2.19% 3.53% 1.91% 27.43% 6.42% -
  Horiz. % 142.93% 139.93% 143.06% 138.19% 135.60% 106.42% 100.00%
NP to SH 440,220 433,618 442,701 428,910 421,780 332,704 312,109 25.74%
  QoQ % 1.52% -2.05% 3.22% 1.69% 26.77% 6.60% -
  Horiz. % 141.05% 138.93% 141.84% 137.42% 135.14% 106.60% 100.00%
Tax Rate 21.29 % 16.34 % 11.93 % 12.40 % 13.15 % 13.19 % 17.47 % 14.08%
  QoQ % 30.29% 36.97% -3.79% -5.70% -0.30% -24.50% -
  Horiz. % 121.87% 93.53% 68.29% 70.98% 75.27% 75.50% 100.00%
Total Cost 4,601,176 3,776,685 3,549,078 3,361,242 3,328,684 3,076,607 3,029,834 32.09%
  QoQ % 21.83% 6.41% 5.59% 0.98% 8.19% 1.54% -
  Horiz. % 151.86% 124.65% 117.14% 110.94% 109.86% 101.54% 100.00%
Net Worth 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,527 1,904,735 19.14%
  QoQ % 2.58% 8.00% 6.05% 0.08% 4.45% 5.92% -
  Horiz. % 130.08% 126.81% 117.42% 110.72% 110.63% 105.92% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - 217,253 117,267 - - 181,702 100,249 -
  QoQ % 0.00% 85.26% 0.00% 0.00% 0.00% 81.25% -
  Horiz. % 0.00% 216.71% 116.98% 0.00% 0.00% 181.25% 100.00%
Div Payout % - % 50.10 % 26.49 % - % - % 54.61 % 32.12 % -
  QoQ % 0.00% 89.13% 0.00% 0.00% 0.00% 70.02% -
  Horiz. % 0.00% 155.98% 82.47% 0.00% 0.00% 170.02% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,527 1,904,735 19.14%
  QoQ % 2.58% 8.00% 6.05% 0.08% 4.45% 5.92% -
  Horiz. % 130.08% 126.81% 117.42% 110.72% 110.63% 105.92% 100.00%
NOSH 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 1,253,122 1,253,115 60.69%
  QoQ % 99.87% 1.71% 0.09% 0.08% 0.10% 0.00% -
  Horiz. % 203.83% 101.98% 100.27% 100.17% 100.10% 100.00% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 8.85 % 10.38 % 11.19 % 11.39 % 11.29 % 9.76 % 9.35 % -3.59%
  QoQ % -14.74% -7.24% -1.76% 0.89% 15.68% 4.39% -
  Horiz. % 94.65% 111.02% 119.68% 121.82% 120.75% 104.39% 100.00%
ROE 17.77 % 17.95 % 19.79 % 20.34 % 20.02 % 16.49 % 16.39 % 5.53%
  QoQ % -1.00% -9.30% -2.70% 1.60% 21.41% 0.61% -
  Horiz. % 108.42% 109.52% 120.74% 124.10% 122.15% 100.61% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 197.63 329.74 318.06 302.17 299.16 272.05 266.72 -18.10%
  QoQ % -40.06% 3.67% 5.26% 1.01% 9.97% 2.00% -
  Horiz. % 74.10% 123.63% 119.25% 113.29% 112.16% 102.00% 100.00%
EPS 17.24 34.33 35.27 34.18 33.64 26.55 24.91 -21.74%
  QoQ % -49.78% -2.67% 3.19% 1.61% 26.70% 6.58% -
  Horiz. % 69.21% 137.82% 141.59% 137.21% 135.05% 106.58% 100.00%
DPS 0.00 17.00 9.33 0.00 0.00 14.50 8.00 -
  QoQ % 0.00% 82.21% 0.00% 0.00% 0.00% 81.25% -
  Horiz. % 0.00% 212.50% 116.62% 0.00% 0.00% 181.25% 100.00%
NAPS 0.9700 1.8900 1.7800 1.6800 1.6800 1.6100 1.5200 -25.86%
  QoQ % -48.68% 6.18% 5.95% 0.00% 4.35% 5.92% -
  Horiz. % 63.82% 124.34% 117.11% 110.53% 110.53% 105.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,581
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 197.14 164.57 156.07 148.13 146.55 133.14 130.53 31.60%
  QoQ % 19.79% 5.45% 5.36% 1.08% 10.07% 2.00% -
  Horiz. % 151.03% 126.08% 119.57% 113.48% 112.27% 102.00% 100.00%
EPS 17.19 16.93 17.29 16.75 16.47 12.99 12.19 25.73%
  QoQ % 1.54% -2.08% 3.22% 1.70% 26.79% 6.56% -
  Horiz. % 141.02% 138.88% 141.84% 137.41% 135.11% 106.56% 100.00%
DPS 0.00 8.48 4.58 0.00 0.00 7.10 3.92 -
  QoQ % 0.00% 85.15% 0.00% 0.00% 0.00% 81.12% -
  Horiz. % 0.00% 216.33% 116.84% 0.00% 0.00% 181.12% 100.00%
NAPS 0.9676 0.9433 0.8734 0.8236 0.8230 0.7879 0.7439 19.14%
  QoQ % 2.58% 8.00% 6.05% 0.07% 4.45% 5.91% -
  Horiz. % 130.07% 126.80% 117.41% 110.71% 110.63% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 5.9700 11.1400 10.2600 9.7100 6.7300 5.6100 5.2700 -
P/RPS 3.02 3.38 3.23 3.21 2.25 2.06 1.98 32.47%
  QoQ % -10.65% 4.64% 0.62% 42.67% 9.22% 4.04% -
  Horiz. % 152.53% 170.71% 163.13% 162.12% 113.64% 104.04% 100.00%
P/EPS 34.64 32.83 29.12 28.42 20.01 21.13 21.16 38.86%
  QoQ % 5.51% 12.74% 2.46% 42.03% -5.30% -0.14% -
  Horiz. % 163.71% 155.15% 137.62% 134.31% 94.57% 99.86% 100.00%
EY 2.89 3.05 3.43 3.52 5.00 4.73 4.73 -27.97%
  QoQ % -5.25% -11.08% -2.56% -29.60% 5.71% 0.00% -
  Horiz. % 61.10% 64.48% 72.52% 74.42% 105.71% 100.00% 100.00%
DY 0.00 1.53 0.91 0.00 0.00 2.58 1.52 -
  QoQ % 0.00% 68.13% 0.00% 0.00% 0.00% 69.74% -
  Horiz. % 0.00% 100.66% 59.87% 0.00% 0.00% 169.74% 100.00%
P/NAPS 6.15 5.89 5.76 5.78 4.01 3.48 3.47 46.40%
  QoQ % 4.41% 2.26% -0.35% 44.14% 15.23% 0.29% -
  Horiz. % 177.23% 169.74% 165.99% 166.57% 115.56% 100.29% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 17/12/18 11/10/18 19/06/18 15/03/18 19/12/17 13/10/17 16/06/17 -
Price 5.7400 10.7000 11.6200 9.8500 7.4800 5.9600 5.6100 -
P/RPS 2.90 3.24 3.65 3.26 2.50 2.19 2.10 23.98%
  QoQ % -10.49% -11.23% 11.96% 30.40% 14.16% 4.29% -
  Horiz. % 138.10% 154.29% 173.81% 155.24% 119.05% 104.29% 100.00%
P/EPS 33.30 31.54 32.98 28.83 22.24 22.45 22.52 29.76%
  QoQ % 5.58% -4.37% 14.39% 29.63% -0.94% -0.31% -
  Horiz. % 147.87% 140.05% 146.45% 128.02% 98.76% 99.69% 100.00%
EY 3.00 3.17 3.03 3.47 4.50 4.45 4.44 -22.98%
  QoQ % -5.36% 4.62% -12.68% -22.89% 1.12% 0.23% -
  Horiz. % 67.57% 71.40% 68.24% 78.15% 101.35% 100.23% 100.00%
DY 0.00 1.59 0.80 0.00 0.00 2.43 1.43 -
  QoQ % 0.00% 98.75% 0.00% 0.00% 0.00% 69.93% -
  Horiz. % 0.00% 111.19% 55.94% 0.00% 0.00% 169.93% 100.00%
P/NAPS 5.92 5.66 6.53 5.86 4.45 3.70 3.69 37.01%
  QoQ % 4.59% -13.32% 11.43% 31.69% 20.27% 0.27% -
  Horiz. % 160.43% 153.39% 176.96% 158.81% 120.60% 100.27% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 火中取栗拼油气(下) 菜鸟必学7招/冷眼 【冷眼专栏】漫漫投资路
2. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
3. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
7. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers