Highlights

[TOPGLOV] QoQ Annualized Quarter Result on 2018-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 19-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-May-2018  [#3]
Profit Trend QoQ -     3.22%    YoY -     41.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 4,843,860 5,047,860 4,213,986 3,996,173 3,793,112 3,752,464 3,409,176 26.47%
  QoQ % -4.04% 19.79% 5.45% 5.35% 1.08% 10.07% -
  Horiz. % 142.08% 148.07% 123.61% 117.22% 111.26% 110.07% 100.00%
PBT 534,698 567,516 522,710 507,630 493,028 487,960 383,105 24.97%
  QoQ % -5.78% 8.57% 2.97% 2.96% 1.04% 27.37% -
  Horiz. % 139.57% 148.14% 136.44% 132.50% 128.69% 127.37% 100.00%
Tax -98,002 -120,832 -85,409 -60,536 -61,158 -64,180 -50,536 55.70%
  QoQ % 18.89% -41.47% -41.09% 1.02% 4.71% -27.00% -
  Horiz. % 193.93% 239.10% 169.01% 119.79% 121.02% 127.00% 100.00%
NP 436,696 446,684 437,301 447,094 431,870 423,780 332,569 19.97%
  QoQ % -2.24% 2.15% -2.19% 3.53% 1.91% 27.43% -
  Horiz. % 131.31% 134.31% 131.49% 134.44% 129.86% 127.43% 100.00%
NP to SH 431,694 440,220 433,618 442,701 428,910 421,780 332,704 19.02%
  QoQ % -1.94% 1.52% -2.05% 3.22% 1.69% 26.77% -
  Horiz. % 129.75% 132.32% 130.33% 133.06% 128.92% 126.77% 100.00%
Tax Rate 18.33 % 21.29 % 16.34 % 11.93 % 12.40 % 13.15 % 13.19 % 24.61%
  QoQ % -13.90% 30.29% 36.97% -3.79% -5.70% -0.30% -
  Horiz. % 138.97% 161.41% 123.88% 90.45% 94.01% 99.70% 100.00%
Total Cost 4,407,164 4,601,176 3,776,685 3,549,078 3,361,242 3,328,684 3,076,607 27.16%
  QoQ % -4.22% 21.83% 6.41% 5.59% 0.98% 8.19% -
  Horiz. % 143.25% 149.55% 122.75% 115.36% 109.25% 108.19% 100.00%
Net Worth 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,527 15.51%
  QoQ % 1.04% 2.58% 8.00% 6.05% 0.08% 4.45% -
  Horiz. % 124.08% 122.80% 119.72% 110.85% 104.53% 104.45% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - 217,253 117,267 - - 181,702 -
  QoQ % 0.00% 0.00% 85.26% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.57% 64.54% 0.00% 0.00% 100.00%
Div Payout % - % - % 50.10 % 26.49 % - % - % 54.61 % -
  QoQ % 0.00% 0.00% 89.13% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.74% 48.51% 0.00% 0.00% 100.00%
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,527 15.51%
  QoQ % 1.04% 2.58% 8.00% 6.05% 0.08% 4.45% -
  Horiz. % 124.08% 122.80% 119.72% 110.85% 104.53% 104.45% 100.00%
NOSH 2,554,359 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 1,253,122 60.98%
  QoQ % 0.00% 99.87% 1.71% 0.09% 0.08% 0.10% -
  Horiz. % 203.84% 203.83% 101.98% 100.26% 100.17% 100.10% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 9.02 % 8.85 % 10.38 % 11.19 % 11.39 % 11.29 % 9.76 % -5.13%
  QoQ % 1.92% -14.74% -7.24% -1.76% 0.89% 15.68% -
  Horiz. % 92.42% 90.68% 106.35% 114.65% 116.70% 115.68% 100.00%
ROE 17.25 % 17.77 % 17.95 % 19.79 % 20.34 % 20.02 % 16.49 % 3.06%
  QoQ % -2.93% -1.00% -9.30% -2.70% 1.60% 21.41% -
  Horiz. % 104.61% 107.76% 108.85% 120.01% 123.35% 121.41% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 189.63 197.63 329.74 318.06 302.17 299.16 272.05 -21.44%
  QoQ % -4.05% -40.06% 3.67% 5.26% 1.01% 9.97% -
  Horiz. % 69.70% 72.64% 121.21% 116.91% 111.07% 109.97% 100.00%
EPS 16.90 17.24 34.33 35.27 34.18 33.64 26.55 -26.06%
  QoQ % -1.97% -49.78% -2.67% 3.19% 1.61% 26.70% -
  Horiz. % 63.65% 64.93% 129.30% 132.84% 128.74% 126.70% 100.00%
DPS 0.00 0.00 17.00 9.33 0.00 0.00 14.50 -
  QoQ % 0.00% 0.00% 82.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.24% 64.34% 0.00% 0.00% 100.00%
NAPS 0.9800 0.9700 1.8900 1.7800 1.6800 1.6800 1.6100 -28.24%
  QoQ % 1.03% -48.68% 6.18% 5.95% 0.00% 4.35% -
  Horiz. % 60.87% 60.25% 117.39% 110.56% 104.35% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 189.17 197.14 164.57 156.06 148.13 146.55 133.14 26.47%
  QoQ % -4.04% 19.79% 5.45% 5.35% 1.08% 10.07% -
  Horiz. % 142.08% 148.07% 123.61% 117.21% 111.26% 110.07% 100.00%
EPS 16.86 17.19 16.93 17.29 16.75 16.47 12.99 19.04%
  QoQ % -1.92% 1.54% -2.08% 3.22% 1.70% 26.79% -
  Horiz. % 129.79% 132.33% 130.33% 133.10% 128.95% 126.79% 100.00%
DPS 0.00 0.00 8.48 4.58 0.00 0.00 7.10 -
  QoQ % 0.00% 0.00% 85.15% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.44% 64.51% 0.00% 0.00% 100.00%
NAPS 0.9776 0.9676 0.9433 0.8734 0.8236 0.8230 0.7879 15.51%
  QoQ % 1.03% 2.58% 8.00% 6.05% 0.07% 4.45% -
  Horiz. % 124.08% 122.81% 119.72% 110.85% 104.53% 104.45% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 4.5400 5.9700 11.1400 10.2600 9.7100 6.7300 5.6100 -
P/RPS 2.39 3.02 3.38 3.23 3.21 2.25 2.06 10.44%
  QoQ % -20.86% -10.65% 4.64% 0.62% 42.67% 9.22% -
  Horiz. % 116.02% 146.60% 164.08% 156.80% 155.83% 109.22% 100.00%
P/EPS 26.86 34.64 32.83 29.12 28.42 20.01 21.13 17.40%
  QoQ % -22.46% 5.51% 12.74% 2.46% 42.03% -5.30% -
  Horiz. % 127.12% 163.94% 155.37% 137.81% 134.50% 94.70% 100.00%
EY 3.72 2.89 3.05 3.43 3.52 5.00 4.73 -14.83%
  QoQ % 28.72% -5.25% -11.08% -2.56% -29.60% 5.71% -
  Horiz. % 78.65% 61.10% 64.48% 72.52% 74.42% 105.71% 100.00%
DY 0.00 0.00 1.53 0.91 0.00 0.00 2.58 -
  QoQ % 0.00% 0.00% 68.13% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.30% 35.27% 0.00% 0.00% 100.00%
P/NAPS 4.63 6.15 5.89 5.76 5.78 4.01 3.48 21.03%
  QoQ % -24.72% 4.41% 2.26% -0.35% 44.14% 15.23% -
  Horiz. % 133.05% 176.72% 169.25% 165.52% 166.09% 115.23% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 22/03/19 17/12/18 11/10/18 19/06/18 15/03/18 19/12/17 13/10/17 -
Price 4.4300 5.7400 10.7000 11.6200 9.8500 7.4800 5.9600 -
P/RPS 2.34 2.90 3.24 3.65 3.26 2.50 2.19 4.53%
  QoQ % -19.31% -10.49% -11.23% 11.96% 30.40% 14.16% -
  Horiz. % 106.85% 132.42% 147.95% 166.67% 148.86% 114.16% 100.00%
P/EPS 26.21 33.30 31.54 32.98 28.83 22.24 22.45 10.91%
  QoQ % -21.29% 5.58% -4.37% 14.39% 29.63% -0.94% -
  Horiz. % 116.75% 148.33% 140.49% 146.90% 128.42% 99.06% 100.00%
EY 3.81 3.00 3.17 3.03 3.47 4.50 4.45 -9.86%
  QoQ % 27.00% -5.36% 4.62% -12.68% -22.89% 1.12% -
  Horiz. % 85.62% 67.42% 71.24% 68.09% 77.98% 101.12% 100.00%
DY 0.00 0.00 1.59 0.80 0.00 0.00 2.43 -
  QoQ % 0.00% 0.00% 98.75% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.43% 32.92% 0.00% 0.00% 100.00%
P/NAPS 4.52 5.92 5.66 6.53 5.86 4.45 3.70 14.32%
  QoQ % -23.65% 4.59% -13.32% 11.43% 31.69% 20.27% -
  Horiz. % 122.16% 160.00% 152.97% 176.49% 158.38% 120.27% 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.
 


 

215  306  544  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

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