Highlights

[TOPGLOV] QoQ 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 -     8.16%    YoY -     95.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 491,509 541,386 555,851 509,895 472,300 424,514 371,965 20.40%
  QoQ % -9.21% -2.60% 9.01% 7.96% 11.26% 14.13% -
  Horiz. % 132.14% 145.55% 149.44% 137.08% 126.97% 114.13% 100.00%
PBT 44,405 41,109 83,324 93,885 86,643 79,451 54,338 -12.58%
  QoQ % 8.02% -50.66% -11.25% 8.36% 9.05% 46.22% -
  Horiz. % 81.72% 75.65% 153.34% 172.78% 159.45% 146.22% 100.00%
Tax -8,072 5,116 -17,944 -21,627 -20,095 -24,468 -11,959 -23.03%
  QoQ % -257.78% 128.51% 17.03% -7.62% 17.87% -104.60% -
  Horiz. % 67.50% -42.78% 150.05% 180.84% 168.03% 204.60% 100.00%
NP 36,333 46,225 65,380 72,258 66,548 54,983 42,379 -9.74%
  QoQ % -21.40% -29.30% -9.52% 8.58% 21.03% 29.74% -
  Horiz. % 85.73% 109.08% 154.27% 170.50% 157.03% 129.74% 100.00%
NP to SH 36,050 45,013 64,484 70,526 65,208 56,810 42,167 -9.91%
  QoQ % -19.91% -30.20% -8.57% 8.16% 14.78% 34.73% -
  Horiz. % 85.49% 106.75% 152.93% 167.25% 154.64% 134.73% 100.00%
Tax Rate 18.18 % -12.44 % 21.54 % 23.04 % 23.19 % 30.80 % 22.01 % -11.96%
  QoQ % 246.14% -157.75% -6.51% -0.65% -24.71% 39.94% -
  Horiz. % 82.60% -56.52% 97.86% 104.68% 105.36% 139.94% 100.00%
Total Cost 455,176 495,161 490,471 437,637 405,752 369,531 329,586 23.99%
  QoQ % -8.08% 0.96% 12.07% 7.86% 9.80% 12.12% -
  Horiz. % 138.11% 150.24% 148.81% 132.78% 123.11% 112.12% 100.00%
Net Worth 1,174,871 1,117,315 1,019,761 904,794 887,470 592,606 798,550 29.33%
  QoQ % 5.15% 9.57% 12.71% 1.95% 49.76% -25.79% -
  Horiz. % 147.13% 139.92% 127.70% 113.30% 111.14% 74.21% 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 - 43,211 42,363 - - 22,222 20,626 -
  QoQ % 0.00% 2.00% 0.00% 0.00% 0.00% 7.74% -
  Horiz. % 0.00% 209.49% 205.38% 0.00% 0.00% 107.74% 100.00%
Div Payout % - % 96.00 % 65.70 % - % - % 39.12 % 48.92 % -
  QoQ % 0.00% 46.12% 0.00% 0.00% 0.00% -20.03% -
  Horiz. % 0.00% 196.24% 134.30% 0.00% 0.00% 79.97% 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 1,117,315 1,019,761 904,794 887,470 592,606 798,550 29.33%
  QoQ % 5.15% 9.57% 12.71% 1.95% 49.76% -25.79% -
  Horiz. % 147.13% 139.92% 127.70% 113.30% 111.14% 74.21% 100.00%
NOSH 618,353 617,301 302,599 299,600 297,210 296,303 294,668 63.83%
  QoQ % 0.17% 104.00% 1.00% 0.80% 0.31% 0.55% -
  Horiz. % 209.85% 209.49% 102.69% 101.67% 100.86% 100.55% 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 % 8.54 % 11.76 % 14.17 % 14.09 % 12.95 % 11.39 % -25.03%
  QoQ % -13.47% -27.38% -17.01% 0.57% 8.80% 13.70% -
  Horiz. % 64.88% 74.98% 103.25% 124.41% 123.71% 113.70% 100.00%
ROE 3.07 % 4.03 % 6.32 % 7.79 % 7.35 % 9.59 % 5.28 % -30.31%
  QoQ % -23.82% -36.23% -18.87% 5.99% -23.36% 81.63% -
  Horiz. % 58.14% 76.33% 119.70% 147.54% 139.20% 181.63% 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 87.70 183.69 170.19 158.91 143.27 126.23 -26.51%
  QoQ % -9.36% -52.26% 7.93% 7.10% 10.92% 13.50% -
  Horiz. % 62.97% 69.48% 145.52% 134.83% 125.89% 113.50% 100.00%
EPS 5.83 7.30 21.31 23.54 21.94 9.39 14.31 -45.01%
  QoQ % -20.14% -65.74% -9.47% 7.29% 133.65% -34.38% -
  Horiz. % 40.74% 51.01% 148.92% 164.50% 153.32% 65.62% 100.00%
DPS 0.00 7.00 14.00 0.00 0.00 7.50 7.00 -
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 7.14% -
  Horiz. % 0.00% 100.00% 200.00% 0.00% 0.00% 107.14% 100.00%
NAPS 1.9000 1.8100 3.3700 3.0200 2.9860 2.0000 2.7100 -21.06%
  QoQ % 4.97% -46.29% 11.59% 1.14% 49.30% -26.20% -
  Horiz. % 70.11% 66.79% 124.35% 111.44% 110.18% 73.80% 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 21.14 21.71 19.91 18.44 16.58 14.53 20.40%
  QoQ % -9.18% -2.63% 9.04% 7.97% 11.22% 14.11% -
  Horiz. % 132.14% 145.49% 149.42% 137.03% 126.91% 114.11% 100.00%
EPS 1.41 1.76 2.52 2.75 2.55 2.22 1.65 -9.94%
  QoQ % -19.89% -30.16% -8.36% 7.84% 14.86% 34.55% -
  Horiz. % 85.45% 106.67% 152.73% 166.67% 154.55% 134.55% 100.00%
DPS 0.00 1.69 1.65 0.00 0.00 0.87 0.81 -
  QoQ % 0.00% 2.42% 0.00% 0.00% 0.00% 7.41% -
  Horiz. % 0.00% 208.64% 203.70% 0.00% 0.00% 107.41% 100.00%
NAPS 0.4588 0.4364 0.3983 0.3534 0.3466 0.2314 0.3119 29.31%
  QoQ % 5.13% 9.57% 12.71% 1.96% 49.78% -25.81% -
  Horiz. % 147.10% 139.92% 127.70% 113.31% 111.13% 74.19% 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 6.92 6.69 6.65 5.76 4.85 4.63 33.82%
  QoQ % 3.61% 3.44% 0.60% 15.45% 18.76% 4.75% -
  Horiz. % 154.86% 149.46% 144.49% 143.63% 124.41% 104.75% 100.00%
P/EPS 97.77 83.24 57.63 48.09 41.70 36.25 40.88 78.74%
  QoQ % 17.46% 44.44% 19.84% 15.32% 15.03% -11.33% -
  Horiz. % 239.16% 203.62% 140.97% 117.64% 102.01% 88.67% 100.00%
EY 1.02 1.20 1.74 2.08 2.40 2.76 2.45 -44.21%
  QoQ % -15.00% -31.03% -16.35% -13.33% -13.04% 12.65% -
  Horiz. % 41.63% 48.98% 71.02% 84.90% 97.96% 112.65% 100.00%
DY 0.00 1.15 1.14 0.00 0.00 1.08 1.20 -
  QoQ % 0.00% 0.88% 0.00% 0.00% 0.00% -10.00% -
  Horiz. % 0.00% 95.83% 95.00% 0.00% 0.00% 90.00% 100.00%
P/NAPS 3.00 3.35 3.64 3.75 3.06 3.48 2.16 24.46%
  QoQ % -10.45% -7.97% -2.93% 22.55% -12.07% 61.11% -
  Horiz. % 138.89% 155.09% 168.52% 173.61% 141.67% 161.11% 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 6.49 6.99 7.38 5.98 5.69 5.15 21.04%
  QoQ % 5.70% -7.15% -5.28% 23.41% 5.10% 10.49% -
  Horiz. % 133.20% 126.02% 135.73% 143.30% 116.12% 110.49% 100.00%
P/EPS 93.48 78.03 60.25 53.36 43.30 42.51 45.42 61.73%
  QoQ % 19.80% 29.51% 12.91% 23.23% 1.86% -6.41% -
  Horiz. % 205.81% 171.80% 132.65% 117.48% 95.33% 93.59% 100.00%
EY 1.07 1.28 1.66 1.87 2.31 2.35 2.20 -38.13%
  QoQ % -16.41% -22.89% -11.23% -19.05% -1.70% 6.82% -
  Horiz. % 48.64% 58.18% 75.45% 85.00% 105.00% 106.82% 100.00%
DY 0.00 1.23 1.09 0.00 0.00 0.92 1.08 -
  QoQ % 0.00% 12.84% 0.00% 0.00% 0.00% -14.81% -
  Horiz. % 0.00% 113.89% 100.93% 0.00% 0.00% 85.19% 100.00%
P/NAPS 2.87 3.14 3.81 4.16 3.18 4.08 2.40 12.65%
  QoQ % -8.60% -17.59% -8.41% 30.82% -22.06% 70.00% -
  Horiz. % 119.58% 130.83% 158.75% 173.33% 132.50% 170.00% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers