Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2016-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 31-May-2016  [#3]
Profit Trend QoQ -     -15.46%    YoY -     66.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 3,274,240 3,142,332 2,888,515 2,888,534 2,988,262 3,201,104 2,510,510 19.39%
  QoQ % 4.20% 8.79% -0.00% -3.34% -6.65% 27.51% -
  Horiz. % 130.42% 125.17% 115.06% 115.06% 119.03% 127.51% 100.00%
PBT 384,968 359,024 442,202 489,136 586,218 645,072 363,538 3.90%
  QoQ % 7.23% -18.81% -9.60% -16.56% -9.12% 77.44% -
  Horiz. % 105.89% 98.76% 121.64% 134.55% 161.25% 177.44% 100.00%
Tax -71,296 -64,488 -79,763 -93,230 -117,918 -129,424 -82,346 -9.17%
  QoQ % -10.56% 19.15% 14.45% 20.94% 8.89% -57.17% -
  Horiz. % 86.58% 78.31% 96.86% 113.22% 143.20% 157.17% 100.00%
NP 313,672 294,536 362,439 395,905 468,300 515,648 281,192 7.57%
  QoQ % 6.50% -18.74% -8.45% -15.46% -9.18% 83.38% -
  Horiz. % 111.55% 104.75% 128.89% 140.80% 166.54% 183.38% 100.00%
NP to SH 312,738 293,260 360,729 393,881 465,910 513,392 279,781 7.71%
  QoQ % 6.64% -18.70% -8.42% -15.46% -9.25% 83.50% -
  Horiz. % 111.78% 104.82% 128.93% 140.78% 166.53% 183.50% 100.00%
Tax Rate 18.52 % 17.96 % 18.04 % 19.06 % 20.12 % 20.06 % 22.65 % -12.57%
  QoQ % 3.12% -0.44% -5.35% -5.27% 0.30% -11.43% -
  Horiz. % 81.77% 79.29% 79.65% 84.15% 88.83% 88.57% 100.00%
Total Cost 2,960,568 2,847,796 2,526,076 2,492,629 2,519,962 2,685,456 2,229,318 20.84%
  QoQ % 3.96% 12.74% 1.34% -1.08% -6.16% 20.46% -
  Horiz. % 132.80% 127.74% 113.31% 111.81% 113.04% 120.46% 100.00%
Net Worth 1,891,964 1,917,469 1,827,155 1,762,714 1,769,909 1,734,936 802,884 77.17%
  QoQ % -1.33% 4.94% 3.66% -0.41% 2.02% 116.09% -
  Horiz. % 235.65% 238.82% 227.57% 219.55% 220.44% 216.09% 100.00%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - 181,464 100,012 - - 71,024 -
  QoQ % 0.00% 0.00% 81.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 255.50% 140.81% 0.00% 0.00% 100.00%
Div Payout % - % - % 50.30 % 25.39 % - % - % 25.39 % -
  QoQ % 0.00% 0.00% 98.11% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 198.11% 100.00% 0.00% 0.00% 100.00%
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 1,891,964 1,917,469 1,827,155 1,762,714 1,769,909 1,734,936 802,884 77.17%
  QoQ % -1.33% 4.94% 3.66% -0.41% 2.02% 116.09% -
  Horiz. % 235.65% 238.82% 227.57% 219.55% 220.44% 216.09% 100.00%
NOSH 1,252,956 1,253,247 1,251,476 1,250,152 1,246,415 621,841 617,603 60.33%
  QoQ % -0.02% 0.14% 0.11% 0.30% 100.44% 0.69% -
  Horiz. % 202.87% 202.92% 202.63% 202.42% 201.81% 100.69% 100.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 9.58 % 9.37 % 12.55 % 13.71 % 15.67 % 16.11 % 11.20 % -9.90%
  QoQ % 2.24% -25.34% -8.46% -12.51% -2.73% 43.84% -
  Horiz. % 85.54% 83.66% 112.05% 122.41% 139.91% 143.84% 100.00%
ROE 16.53 % 15.29 % 19.74 % 22.35 % 26.32 % 29.59 % 34.85 % -39.21%
  QoQ % 8.11% -22.54% -11.68% -15.08% -11.05% -15.09% -
  Horiz. % 47.43% 43.87% 56.64% 64.13% 75.52% 84.91% 100.00%
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 261.32 250.74 230.81 231.05 239.75 514.78 406.49 -25.53%
  QoQ % 4.22% 8.63% -0.10% -3.63% -53.43% 26.64% -
  Horiz. % 64.29% 61.68% 56.78% 56.84% 58.98% 126.64% 100.00%
EPS 24.96 23.40 28.83 31.51 37.38 82.56 22.61 6.82%
  QoQ % 6.67% -18.83% -8.51% -15.70% -54.72% 265.15% -
  Horiz. % 110.39% 103.49% 127.51% 139.36% 165.33% 365.15% 100.00%
DPS 0.00 0.00 14.50 8.00 0.00 0.00 11.50 -
  QoQ % 0.00% 0.00% 81.25% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.09% 69.57% 0.00% 0.00% 100.00%
NAPS 1.5100 1.5300 1.4600 1.4100 1.4200 2.7900 1.3000 10.51%
  QoQ % -1.31% 4.79% 3.55% -0.70% -49.10% 114.62% -
  Horiz. % 116.15% 117.69% 112.31% 108.46% 109.23% 214.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 127.87 122.72 112.81 112.81 116.70 125.01 98.04 19.39%
  QoQ % 4.20% 8.78% 0.00% -3.33% -6.65% 27.51% -
  Horiz. % 130.43% 125.17% 115.07% 115.07% 119.03% 127.51% 100.00%
EPS 12.21 11.45 14.09 15.38 18.20 20.05 10.93 7.67%
  QoQ % 6.64% -18.74% -8.39% -15.49% -9.23% 83.44% -
  Horiz. % 111.71% 104.76% 128.91% 140.71% 166.51% 183.44% 100.00%
DPS 0.00 0.00 7.09 3.91 0.00 0.00 2.77 -
  QoQ % 0.00% 0.00% 81.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 255.96% 141.16% 0.00% 0.00% 100.00%
NAPS 0.7389 0.7488 0.7136 0.6884 0.6912 0.6776 0.3136 77.16%
  QoQ % -1.32% 4.93% 3.66% -0.41% 2.01% 116.07% -
  Horiz. % 235.62% 238.78% 227.55% 219.52% 220.41% 216.07% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 5.0300 5.2800 4.2500 5.0700 5.6300 9.7100 7.7200 -
P/RPS 1.92 2.11 1.84 2.19 2.35 1.89 1.90 0.70%
  QoQ % -9.00% 14.67% -15.98% -6.81% 24.34% -0.53% -
  Horiz. % 101.05% 111.05% 96.84% 115.26% 123.68% 99.47% 100.00%
P/EPS 20.15 22.56 14.74 16.09 15.06 11.76 17.04 11.84%
  QoQ % -10.68% 53.05% -8.39% 6.84% 28.06% -30.99% -
  Horiz. % 118.25% 132.39% 86.50% 94.42% 88.38% 69.01% 100.00%
EY 4.96 4.43 6.78 6.21 6.64 8.50 5.87 -10.63%
  QoQ % 11.96% -34.66% 9.18% -6.48% -21.88% 44.80% -
  Horiz. % 84.50% 75.47% 115.50% 105.79% 113.12% 144.80% 100.00%
DY 0.00 0.00 3.41 1.58 0.00 0.00 1.49 -
  QoQ % 0.00% 0.00% 115.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 228.86% 106.04% 0.00% 0.00% 100.00%
P/NAPS 3.33 3.45 2.91 3.60 3.96 3.48 5.94 -32.03%
  QoQ % -3.48% 18.56% -19.17% -9.09% 13.79% -41.41% -
  Horiz. % 56.06% 58.08% 48.99% 60.61% 66.67% 58.59% 100.00%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 16/03/17 15/12/16 12/10/16 15/06/16 16/03/16 15/12/15 15/10/15 -
Price 5.2500 5.0600 5.0000 4.9100 5.2000 11.8600 8.4400 -
P/RPS 2.01 2.02 2.17 2.13 2.17 2.30 2.08 -2.26%
  QoQ % -0.50% -6.91% 1.88% -1.84% -5.65% 10.58% -
  Horiz. % 96.63% 97.12% 104.33% 102.40% 104.33% 110.58% 100.00%
P/EPS 21.03 21.62 17.35 15.58 13.91 14.37 18.63 8.42%
  QoQ % -2.73% 24.61% 11.36% 12.01% -3.20% -22.87% -
  Horiz. % 112.88% 116.05% 93.13% 83.63% 74.66% 77.13% 100.00%
EY 4.75 4.62 5.76 6.42 7.19 6.96 5.37 -7.86%
  QoQ % 2.81% -19.79% -10.28% -10.71% 3.30% 29.61% -
  Horiz. % 88.45% 86.03% 107.26% 119.55% 133.89% 129.61% 100.00%
DY 0.00 0.00 2.90 1.63 0.00 0.00 1.36 -
  QoQ % 0.00% 0.00% 77.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 213.24% 119.85% 0.00% 0.00% 100.00%
P/NAPS 3.48 3.31 3.42 3.48 3.66 4.25 6.49 -34.02%
  QoQ % 5.14% -3.22% -1.72% -4.92% -13.88% -34.51% -
  Horiz. % 53.62% 51.00% 52.70% 53.62% 56.39% 65.49% 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.
 


 

215  347  558  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.31+0.025 
 DRBHCOM 2.55-0.40 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.235-0.03 
 SAPNRG 0.27-0.005 
 KNM 0.35-0.015 
 VSOLAR 0.13-0.005 
 IWCITY 0.935-0.015 
 HSI-C7E 0.15+0.015 
 TAWIN-PA 0.0450.00 

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. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. 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
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers