Highlights

[TOPGLOV] QoQ Cumulative Quarter Result on 2009-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 08-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2009
Quarter 31-Aug-2009  [#4]
Profit Trend QoQ -     50.58%    YoY -     53.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 1,538,046 982,195 472,300 1,529,077 1,104,563 732,598 386,076 151.51%
  QoQ % 56.59% 107.96% -69.11% 38.43% 50.77% 89.75% -
  Horiz. % 398.38% 254.40% 122.33% 396.06% 286.10% 189.75% 100.00%
PBT 263,852 180,528 86,643 221,992 142,541 88,203 43,298 234.00%
  QoQ % 46.16% 108.36% -60.97% 55.74% 61.61% 103.71% -
  Horiz. % 609.39% 416.94% 200.11% 512.71% 329.21% 203.71% 100.00%
Tax -59,666 -41,722 -20,095 -53,922 -29,454 -17,495 -8,783 259.11%
  QoQ % -43.01% -107.62% 62.73% -83.07% -68.36% -99.19% -
  Horiz. % 679.34% 475.03% 228.79% 613.94% 335.35% 199.19% 100.00%
NP 204,186 138,806 66,548 168,070 113,087 70,708 34,515 227.45%
  QoQ % 47.10% 108.58% -60.40% 48.62% 59.94% 104.86% -
  Horiz. % 591.59% 402.16% 192.81% 486.95% 327.65% 204.86% 100.00%
NP to SH 200,218 135,734 65,208 169,133 112,323 70,156 34,159 225.44%
  QoQ % 47.51% 108.16% -61.45% 50.58% 60.10% 105.38% -
  Horiz. % 586.14% 397.36% 190.90% 495.13% 328.82% 205.38% 100.00%
Tax Rate 22.61 % 23.11 % 23.19 % 24.29 % 20.66 % 19.83 % 20.29 % 7.49%
  QoQ % -2.16% -0.34% -4.53% 17.57% 4.19% -2.27% -
  Horiz. % 111.43% 113.90% 114.29% 119.71% 101.82% 97.73% 100.00%
Total Cost 1,333,860 843,389 405,752 1,361,007 991,476 661,890 351,561 143.46%
  QoQ % 58.15% 107.86% -70.19% 37.27% 49.79% 88.27% -
  Horiz. % 379.41% 239.90% 115.41% 387.13% 282.02% 188.27% 100.00%
Net Worth 1,014,333 902,303 887,470 407,102 798,099 727,172 710,860 26.77%
  QoQ % 12.42% 1.67% 118.00% -48.99% 9.75% 2.29% -
  Horiz. % 142.69% 126.93% 124.84% 57.27% 112.27% 102.29% 100.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 42,138 - - 32,450 20,615 - - -
  QoQ % 0.00% 0.00% 0.00% 57.41% 0.00% 0.00% -
  Horiz. % 204.41% 0.00% 0.00% 157.41% 100.00% - -
Div Payout % 21.05 % - % - % 19.19 % 18.35 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 4.58% 0.00% 0.00% -
  Horiz. % 114.71% 0.00% 0.00% 104.58% 100.00% - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 1,014,333 902,303 887,470 407,102 798,099 727,172 710,860 26.77%
  QoQ % 12.42% 1.67% 118.00% -48.99% 9.75% 2.29% -
  Horiz. % 142.69% 126.93% 124.84% 57.27% 112.27% 102.29% 100.00%
NOSH 300,989 298,776 297,210 295,001 294,501 294,402 294,474 1.47%
  QoQ % 0.74% 0.53% 0.75% 0.17% 0.03% -0.02% -
  Horiz. % 102.21% 101.46% 100.93% 100.18% 100.01% 99.98% 100.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 13.28 % 14.13 % 14.09 % 10.99 % 10.24 % 9.65 % 8.94 % 30.22%
  QoQ % -6.02% 0.28% 28.21% 7.32% 6.11% 7.94% -
  Horiz. % 148.55% 158.05% 157.61% 122.93% 114.54% 107.94% 100.00%
ROE 19.74 % 15.04 % 7.35 % 41.55 % 14.07 % 9.65 % 4.81 % 156.55%
  QoQ % 31.25% 104.63% -82.31% 195.31% 45.80% 100.62% -
  Horiz. % 410.39% 312.68% 152.81% 863.83% 292.52% 200.62% 100.00%
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 511.00 328.74 158.91 518.33 375.06 248.84 131.11 147.87%
  QoQ % 55.44% 106.87% -69.34% 38.20% 50.72% 89.79% -
  Horiz. % 389.75% 250.74% 121.20% 395.34% 286.07% 189.79% 100.00%
EPS 66.52 45.43 21.94 28.01 38.14 23.83 11.60 220.72%
  QoQ % 46.42% 107.06% -21.67% -26.56% 60.05% 105.43% -
  Horiz. % 573.45% 391.64% 189.14% 241.47% 328.79% 205.43% 100.00%
DPS 14.00 0.00 0.00 11.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 57.14% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 157.14% 100.00% - -
NAPS 3.3700 3.0200 2.9860 1.3800 2.7100 2.4700 2.4140 24.93%
  QoQ % 11.59% 1.14% 116.38% -49.08% 9.72% 2.32% -
  Horiz. % 139.60% 125.10% 123.70% 57.17% 112.26% 102.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 60.07 38.36 18.44 59.72 43.14 28.61 15.08 151.50%
  QoQ % 56.60% 108.03% -69.12% 38.43% 50.79% 89.72% -
  Horiz. % 398.34% 254.38% 122.28% 396.02% 286.07% 189.72% 100.00%
EPS 7.82 5.30 2.55 6.61 4.39 2.74 1.33 226.12%
  QoQ % 47.55% 107.84% -61.42% 50.57% 60.22% 106.02% -
  Horiz. % 587.97% 398.50% 191.73% 496.99% 330.08% 206.02% 100.00%
DPS 1.65 0.00 0.00 1.27 0.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 56.79% 0.00% 0.00% -
  Horiz. % 203.70% 0.00% 0.00% 156.79% 100.00% - -
NAPS 0.3961 0.3524 0.3466 0.1590 0.3117 0.2840 0.2776 26.77%
  QoQ % 12.40% 1.67% 117.99% -48.99% 9.75% 2.31% -
  Horiz. % 142.69% 126.95% 124.86% 57.28% 112.28% 102.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 12.2800 11.3200 9.1500 6.9500 5.8500 4.4800 3.6800 -
P/RPS 2.40 3.44 5.76 1.34 1.56 1.80 2.81 -9.99%
  QoQ % -30.23% -40.28% 329.85% -14.10% -13.33% -35.94% -
  Horiz. % 85.41% 122.42% 204.98% 47.69% 55.52% 64.06% 100.00%
P/EPS 18.46 24.92 41.70 12.12 15.34 18.80 31.72 -30.32%
  QoQ % -25.92% -40.24% 244.06% -20.99% -18.40% -40.73% -
  Horiz. % 58.20% 78.56% 131.46% 38.21% 48.36% 59.27% 100.00%
EY 5.42 4.01 2.40 8.25 6.52 5.32 3.15 43.64%
  QoQ % 35.16% 67.08% -70.91% 26.53% 22.56% 68.89% -
  Horiz. % 172.06% 127.30% 76.19% 261.90% 206.98% 168.89% 100.00%
DY 1.14 0.00 0.00 1.58 1.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 31.67% 0.00% 0.00% -
  Horiz. % 95.00% 0.00% 0.00% 131.67% 100.00% - -
P/NAPS 3.64 3.75 3.06 5.04 2.16 1.81 1.52 79.09%
  QoQ % -2.93% 22.55% -39.29% 133.33% 19.34% 19.08% -
  Horiz. % 239.47% 246.71% 201.32% 331.58% 142.11% 119.08% 100.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 -
Price 12.8400 12.5600 9.5000 8.1500 6.5000 4.9800 4.0200 -
P/RPS 2.51 3.82 5.98 1.57 1.73 2.00 3.07 -12.57%
  QoQ % -34.29% -36.12% 280.89% -9.25% -13.50% -34.85% -
  Horiz. % 81.76% 124.43% 194.79% 51.14% 56.35% 65.15% 100.00%
P/EPS 19.30 27.65 43.30 14.22 17.04 20.90 34.66 -32.34%
  QoQ % -30.20% -36.14% 204.50% -16.55% -18.47% -39.70% -
  Horiz. % 55.68% 79.77% 124.93% 41.03% 49.16% 60.30% 100.00%
EY 5.18 3.62 2.31 7.03 5.87 4.79 2.89 47.61%
  QoQ % 43.09% 56.71% -67.14% 19.76% 22.55% 65.74% -
  Horiz. % 179.24% 125.26% 79.93% 243.25% 203.11% 165.74% 100.00%
DY 1.09 0.00 0.00 1.35 1.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 100.93% 0.00% 0.00% 125.00% 100.00% - -
P/NAPS 3.81 4.16 3.18 5.91 2.40 2.02 1.67 73.39%
  QoQ % -8.41% 30.82% -46.19% 146.25% 18.81% 20.96% -
  Horiz. % 228.14% 249.10% 190.42% 353.89% 143.71% 120.96% 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.
 


 

251  260  578  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.20+0.005 
 OPCOM 0.71+0.08 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers