Highlights

[TOPGLOV] QoQ Cumulative Quarter Result on 2010-02-28 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 28-Feb-2010  [#2]
Profit Trend QoQ -     108.16%    YoY -     93.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 491,509 2,079,432 1,538,046 982,195 472,300 1,529,077 1,104,563 -41.69%
  QoQ % -76.36% 35.20% 56.59% 107.96% -69.11% 38.43% -
  Horiz. % 44.50% 188.26% 139.24% 88.92% 42.76% 138.43% 100.00%
PBT 44,405 304,961 263,852 180,528 86,643 221,992 142,541 -54.01%
  QoQ % -85.44% 15.58% 46.16% 108.36% -60.97% 55.74% -
  Horiz. % 31.15% 213.95% 185.11% 126.65% 60.78% 155.74% 100.00%
Tax -8,072 -54,550 -59,666 -41,722 -20,095 -53,922 -29,454 -57.78%
  QoQ % 85.20% 8.57% -43.01% -107.62% 62.73% -83.07% -
  Horiz. % 27.41% 185.20% 202.57% 141.65% 68.23% 183.07% 100.00%
NP 36,333 250,411 204,186 138,806 66,548 168,070 113,087 -53.06%
  QoQ % -85.49% 22.64% 47.10% 108.58% -60.40% 48.62% -
  Horiz. % 32.13% 221.43% 180.56% 122.74% 58.85% 148.62% 100.00%
NP to SH 36,050 245,231 200,218 135,734 65,208 169,133 112,323 -53.09%
  QoQ % -85.30% 22.48% 47.51% 108.16% -61.45% 50.58% -
  Horiz. % 32.09% 218.33% 178.25% 120.84% 58.05% 150.58% 100.00%
Tax Rate 18.18 % 17.89 % 22.61 % 23.11 % 23.19 % 24.29 % 20.66 % -8.16%
  QoQ % 1.62% -20.88% -2.16% -0.34% -4.53% 17.57% -
  Horiz. % 88.00% 86.59% 109.44% 111.86% 112.25% 117.57% 100.00%
Total Cost 455,176 1,829,021 1,333,860 843,389 405,752 1,361,007 991,476 -40.46%
  QoQ % -75.11% 37.12% 58.15% 107.86% -70.19% 37.27% -
  Horiz. % 45.91% 184.47% 134.53% 85.06% 40.92% 137.27% 100.00%
Net Worth 1,174,871 1,114,353 1,014,333 902,303 887,470 407,102 798,099 29.38%
  QoQ % 5.43% 9.86% 12.42% 1.67% 118.00% -48.99% -
  Horiz. % 147.21% 139.63% 127.09% 113.06% 111.20% 51.01% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - 98,506 42,138 - - 32,450 20,615 -
  QoQ % 0.00% 133.77% 0.00% 0.00% 0.00% 57.41% -
  Horiz. % 0.00% 477.84% 204.41% 0.00% 0.00% 157.41% 100.00%
Div Payout % - % 40.17 % 21.05 % - % - % 19.19 % 18.35 % -
  QoQ % 0.00% 90.83% 0.00% 0.00% 0.00% 4.58% -
  Horiz. % 0.00% 218.91% 114.71% 0.00% 0.00% 104.58% 100.00%
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 1,174,871 1,114,353 1,014,333 902,303 887,470 407,102 798,099 29.38%
  QoQ % 5.43% 9.86% 12.42% 1.67% 118.00% -48.99% -
  Horiz. % 147.21% 139.63% 127.09% 113.06% 111.20% 51.01% 100.00%
NOSH 618,353 615,665 300,989 298,776 297,210 295,001 294,501 63.90%
  QoQ % 0.44% 104.55% 0.74% 0.53% 0.75% 0.17% -
  Horiz. % 209.97% 209.05% 102.20% 101.45% 100.92% 100.17% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 7.39 % 12.04 % 13.28 % 14.13 % 14.09 % 10.99 % 10.24 % -19.53%
  QoQ % -38.62% -9.34% -6.02% 0.28% 28.21% 7.32% -
  Horiz. % 72.17% 117.58% 129.69% 137.99% 137.60% 107.32% 100.00%
ROE 3.07 % 22.01 % 19.74 % 15.04 % 7.35 % 41.55 % 14.07 % -63.72%
  QoQ % -86.05% 11.50% 31.25% 104.63% -82.31% 195.31% -
  Horiz. % 21.82% 156.43% 140.30% 106.89% 52.24% 295.31% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 79.49 337.75 511.00 328.74 158.91 518.33 375.06 -64.42%
  QoQ % -76.46% -33.90% 55.44% 106.87% -69.34% 38.20% -
  Horiz. % 21.19% 90.05% 136.24% 87.65% 42.37% 138.20% 100.00%
EPS 5.83 39.83 66.52 45.43 21.94 28.01 38.14 -71.38%
  QoQ % -85.36% -40.12% 46.42% 107.06% -21.67% -26.56% -
  Horiz. % 15.29% 104.43% 174.41% 119.11% 57.52% 73.44% 100.00%
DPS 0.00 16.00 14.00 0.00 0.00 11.00 7.00 -
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 228.57% 200.00% 0.00% 0.00% 157.14% 100.00%
NAPS 1.9000 1.8100 3.3700 3.0200 2.9860 1.3800 2.7100 -21.06%
  QoQ % 4.97% -46.29% 11.59% 1.14% 116.38% -49.08% -
  Horiz. % 70.11% 66.79% 124.35% 111.44% 110.18% 50.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 19.20 81.21 60.07 38.36 18.44 59.72 43.14 -41.68%
  QoQ % -76.36% 35.19% 56.60% 108.03% -69.12% 38.43% -
  Horiz. % 44.51% 188.25% 139.24% 88.92% 42.74% 138.43% 100.00%
EPS 1.41 9.58 7.82 5.30 2.55 6.61 4.39 -53.07%
  QoQ % -85.28% 22.51% 47.55% 107.84% -61.42% 50.57% -
  Horiz. % 32.12% 218.22% 178.13% 120.73% 58.09% 150.57% 100.00%
DPS 0.00 3.85 1.65 0.00 0.00 1.27 0.81 -
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% 56.79% -
  Horiz. % 0.00% 475.31% 203.70% 0.00% 0.00% 156.79% 100.00%
NAPS 0.4588 0.4352 0.3961 0.3524 0.3466 0.1590 0.3117 29.37%
  QoQ % 5.42% 9.87% 12.40% 1.67% 117.99% -48.99% -
  Horiz. % 147.19% 139.62% 127.08% 113.06% 111.20% 51.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 5.7000 6.0700 12.2800 11.3200 9.1500 6.9500 5.8500 -
P/RPS 7.17 1.80 2.40 3.44 5.76 1.34 1.56 176.18%
  QoQ % 298.33% -25.00% -30.23% -40.28% 329.85% -14.10% -
  Horiz. % 459.62% 115.38% 153.85% 220.51% 369.23% 85.90% 100.00%
P/EPS 97.77 15.24 18.46 24.92 41.70 12.12 15.34 243.37%
  QoQ % 541.54% -17.44% -25.92% -40.24% 244.06% -20.99% -
  Horiz. % 637.35% 99.35% 120.34% 162.45% 271.84% 79.01% 100.00%
EY 1.02 6.56 5.42 4.01 2.40 8.25 6.52 -70.93%
  QoQ % -84.45% 21.03% 35.16% 67.08% -70.91% 26.53% -
  Horiz. % 15.64% 100.61% 83.13% 61.50% 36.81% 126.53% 100.00%
DY 0.00 2.64 1.14 0.00 0.00 1.58 1.20 -
  QoQ % 0.00% 131.58% 0.00% 0.00% 0.00% 31.67% -
  Horiz. % 0.00% 220.00% 95.00% 0.00% 0.00% 131.67% 100.00%
P/NAPS 3.00 3.35 3.64 3.75 3.06 5.04 2.16 24.46%
  QoQ % -10.45% -7.97% -2.93% 22.55% -39.29% 133.33% -
  Horiz. % 138.89% 155.09% 168.52% 173.61% 141.67% 233.33% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 -
Price 5.4500 5.6900 12.8400 12.5600 9.5000 8.1500 6.5000 -
P/RPS 6.86 1.68 2.51 3.82 5.98 1.57 1.73 150.32%
  QoQ % 308.33% -33.07% -34.29% -36.12% 280.89% -9.25% -
  Horiz. % 396.53% 97.11% 145.09% 220.81% 345.66% 90.75% 100.00%
P/EPS 93.48 14.29 19.30 27.65 43.30 14.22 17.04 210.73%
  QoQ % 554.16% -25.96% -30.20% -36.14% 204.50% -16.55% -
  Horiz. % 548.59% 83.86% 113.26% 162.27% 254.11% 83.45% 100.00%
EY 1.07 7.00 5.18 3.62 2.31 7.03 5.87 -67.82%
  QoQ % -84.71% 35.14% 43.09% 56.71% -67.14% 19.76% -
  Horiz. % 18.23% 119.25% 88.25% 61.67% 39.35% 119.76% 100.00%
DY 0.00 2.81 1.09 0.00 0.00 1.35 1.08 -
  QoQ % 0.00% 157.80% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 260.19% 100.93% 0.00% 0.00% 125.00% 100.00%
P/NAPS 2.87 3.14 3.81 4.16 3.18 5.91 2.40 12.65%
  QoQ % -8.60% -17.59% -8.41% 30.82% -46.19% 146.25% -
  Horiz. % 119.58% 130.83% 158.75% 173.33% 132.50% 246.25% 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.
 


 

309  1651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 JAKS 0.87+0.05 
 ARMADA 0.220.00 
 SAPNRG-WA 0.11-0.005 
 AAX 0.1950.00 
 UWC 1.40+0.04 
 BINTAI 0.135+0.01 
 TAWIN-PA 0.0450.00 
 BINTAI-WA 0.03+0.01 
 OCK-WA 0.090.00 
 NETX 0.0150.00 
Partners & Brokers