Highlights

[TOPGLOV] QoQ Cumulative 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 -     30.60%    YoY -     30.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,261,965 4,213,986 2,997,130 1,896,556 938,116 3,409,176 2,506,761 -36.69%
  QoQ % -70.05% 40.60% 58.03% 102.17% -72.48% 36.00% -
  Horiz. % 50.34% 168.10% 119.56% 75.66% 37.42% 136.00% 100.00%
PBT 141,879 522,710 380,723 246,514 121,990 383,105 283,988 -37.01%
  QoQ % -72.86% 37.29% 54.44% 102.08% -68.16% 34.90% -
  Horiz. % 49.96% 184.06% 134.06% 86.80% 42.96% 134.90% 100.00%
Tax -30,208 -85,409 -45,402 -30,579 -16,045 -50,536 -49,603 -28.13%
  QoQ % 64.63% -88.12% -48.47% -90.58% 68.25% -1.88% -
  Horiz. % 60.90% 172.19% 91.53% 61.65% 32.35% 101.88% 100.00%
NP 111,671 437,301 335,321 215,935 105,945 332,569 234,385 -38.97%
  QoQ % -74.46% 30.41% 55.29% 103.82% -68.14% 41.89% -
  Horiz. % 47.64% 186.57% 143.06% 92.13% 45.20% 141.89% 100.00%
NP to SH 110,055 433,618 332,026 214,455 105,445 332,704 234,082 -39.51%
  QoQ % -74.62% 30.60% 54.82% 103.38% -68.31% 42.13% -
  Horiz. % 47.02% 185.24% 141.84% 91.62% 45.05% 142.13% 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 1,150,294 3,776,685 2,661,809 1,680,621 832,171 3,076,607 2,272,376 -36.46%
  QoQ % -69.54% 41.88% 58.38% 101.96% -72.95% 35.39% -
  Horiz. % 50.62% 166.20% 117.14% 73.96% 36.62% 135.39% 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 87,950 - - 181,702 75,186 -
  QoQ % 0.00% 147.02% 0.00% 0.00% 0.00% 141.67% -
  Horiz. % 0.00% 288.95% 116.98% 0.00% 0.00% 241.67% 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 4.44 % 17.95 % 14.85 % 10.17 % 5.00 % 16.49 % 12.29 % -49.24%
  QoQ % -75.26% 20.88% 46.02% 103.40% -69.68% 34.17% -
  Horiz. % 36.13% 146.05% 120.83% 82.75% 40.68% 134.17% 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 49.41 329.74 238.54 151.08 74.79 272.05 200.04 -60.60%
  QoQ % -85.02% 38.23% 57.89% 102.01% -72.51% 36.00% -
  Horiz. % 24.70% 164.84% 119.25% 75.52% 37.39% 136.00% 100.00%
EPS 4.31 34.33 26.45 17.09 8.41 26.55 18.68 -62.35%
  QoQ % -87.45% 29.79% 54.77% 103.21% -68.32% 42.13% -
  Horiz. % 23.07% 183.78% 141.60% 91.49% 45.02% 142.13% 100.00%
DPS 0.00 17.00 7.00 0.00 0.00 14.50 6.00 -
  QoQ % 0.00% 142.86% 0.00% 0.00% 0.00% 141.67% -
  Horiz. % 0.00% 283.33% 116.67% 0.00% 0.00% 241.67% 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 49.28 164.57 117.05 74.07 36.64 133.14 97.90 -36.69%
  QoQ % -70.06% 40.60% 58.03% 102.16% -72.48% 36.00% -
  Horiz. % 50.34% 168.10% 119.56% 75.66% 37.43% 136.00% 100.00%
EPS 4.30 16.93 12.97 8.38 4.12 12.99 9.14 -39.48%
  QoQ % -74.60% 30.53% 54.77% 103.40% -68.28% 42.12% -
  Horiz. % 47.05% 185.23% 141.90% 91.68% 45.08% 142.12% 100.00%
DPS 0.00 8.48 3.43 0.00 0.00 7.10 2.94 -
  QoQ % 0.00% 147.23% 0.00% 0.00% 0.00% 141.50% -
  Horiz. % 0.00% 288.44% 116.67% 0.00% 0.00% 241.50% 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 12.08 3.38 4.30 6.43 9.00 2.06 2.63 176.06%
  QoQ % 257.40% -21.40% -33.13% -28.56% 336.89% -21.67% -
  Horiz. % 459.32% 128.52% 163.50% 244.49% 342.21% 78.33% 100.00%
P/EPS 138.56 32.83 38.83 56.84 80.06 21.13 28.21 188.67%
  QoQ % 322.05% -15.45% -31.69% -29.00% 278.89% -25.10% -
  Horiz. % 491.17% 116.38% 137.65% 201.49% 283.80% 74.90% 100.00%
EY 0.72 3.05 2.58 1.76 1.25 4.73 3.54 -65.38%
  QoQ % -76.39% 18.22% 46.59% 40.80% -73.57% 33.62% -
  Horiz. % 20.34% 86.16% 72.88% 49.72% 35.31% 133.62% 100.00%
DY 0.00 1.53 0.68 0.00 0.00 2.58 1.14 -
  QoQ % 0.00% 125.00% 0.00% 0.00% 0.00% 126.32% -
  Horiz. % 0.00% 134.21% 59.65% 0.00% 0.00% 226.32% 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 11.62 3.24 4.87 6.52 10.00 2.19 2.80 158.02%
  QoQ % 258.64% -33.47% -25.31% -34.80% 356.62% -21.79% -
  Horiz. % 415.00% 115.71% 173.93% 232.86% 357.14% 78.21% 100.00%
P/EPS 133.22 31.54 43.97 57.66 88.98 22.45 30.03 169.74%
  QoQ % 322.38% -28.27% -23.74% -35.20% 296.35% -25.24% -
  Horiz. % 443.62% 105.03% 146.42% 192.01% 296.30% 74.76% 100.00%
EY 0.75 3.17 2.27 1.73 1.12 4.45 3.33 -62.95%
  QoQ % -76.34% 39.65% 31.21% 54.46% -74.83% 33.63% -
  Horiz. % 22.52% 95.20% 68.17% 51.95% 33.63% 133.63% 100.00%
DY 0.00 1.59 0.60 0.00 0.00 2.43 1.07 -
  QoQ % 0.00% 165.00% 0.00% 0.00% 0.00% 127.10% -
  Horiz. % 0.00% 148.60% 56.07% 0.00% 0.00% 227.10% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers