Highlights

[TOPGLOV] QoQ Quarter Result on 2018-02-28 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 28-Feb-2018  [#2]
Profit Trend QoQ -     3.38%    YoY -     31.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,216,856 1,100,574 958,440 938,116 902,415 869,641 28.15%
  QoQ % 3.71% 10.57% 14.83% 2.17% 3.96% 3.77% -
  Horiz. % 145.11% 139.93% 126.55% 110.21% 107.87% 103.77% 100.00%
PBT 141,879 141,987 134,209 124,524 121,990 99,117 91,504 33.93%
  QoQ % -0.08% 5.80% 7.78% 2.08% 23.08% 8.32% -
  Horiz. % 155.05% 155.17% 146.67% 136.09% 133.32% 108.32% 100.00%
Tax -30,208 -40,007 -14,823 -14,534 -16,045 -933 -13,955 67.26%
  QoQ % 24.49% -169.90% -1.99% 9.42% -1,619.72% 93.31% -
  Horiz. % 216.47% 286.69% 106.22% 104.15% 114.98% 6.69% 100.00%
NP 111,671 101,980 119,386 109,990 105,945 98,184 77,549 27.49%
  QoQ % 9.50% -14.58% 8.54% 3.82% 7.90% 26.61% -
  Horiz. % 144.00% 131.50% 153.95% 141.83% 136.62% 126.61% 100.00%
NP to SH 110,055 101,592 117,571 109,010 105,445 98,622 77,713 26.08%
  QoQ % 8.33% -13.59% 7.85% 3.38% 6.92% 26.91% -
  Horiz. % 141.62% 130.73% 151.29% 140.27% 135.69% 126.91% 100.00%
Tax Rate 21.29 % 28.18 % 11.04 % 11.67 % 13.15 % 0.94 % 15.25 % 24.89%
  QoQ % -24.45% 155.25% -5.40% -11.25% 1,298.94% -93.84% -
  Horiz. % 139.61% 184.79% 72.39% 76.52% 86.23% 6.16% 100.00%
Total Cost 1,150,294 1,114,876 981,188 848,450 832,171 804,231 792,092 28.21%
  QoQ % 3.18% 13.63% 15.64% 1.96% 3.47% 1.53% -
  Horiz. % 145.22% 140.75% 123.87% 107.12% 105.06% 101.53% 100.00%
Net Worth 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,553 1,905,221 19.12%
  QoQ % 2.58% 8.00% 6.05% 0.08% 4.45% 5.90% -
  Horiz. % 130.04% 126.78% 117.39% 110.69% 110.61% 105.90% 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 - 127,796 87,950 - - 106,516 75,206 -
  QoQ % 0.00% 45.30% 0.00% 0.00% 0.00% 41.63% -
  Horiz. % 0.00% 169.93% 116.95% 0.00% 0.00% 141.63% 100.00%
Div Payout % - % 125.79 % 74.81 % - % - % 108.01 % 96.77 % -
  QoQ % 0.00% 68.15% 0.00% 0.00% 0.00% 11.62% -
  Horiz. % 0.00% 129.99% 77.31% 0.00% 0.00% 111.62% 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 2,017,553 1,905,221 19.12%
  QoQ % 2.58% 8.00% 6.05% 0.08% 4.45% 5.90% -
  Horiz. % 130.04% 126.78% 117.39% 110.69% 110.61% 105.90% 100.00%
NOSH 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 1,253,138 1,253,435 60.66%
  QoQ % 99.87% 1.71% 0.09% 0.08% 0.09% -0.02% -
  Horiz. % 203.78% 101.96% 100.24% 100.15% 100.07% 99.98% 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 % 8.38 % 10.85 % 11.48 % 11.29 % 10.88 % 8.92 % -0.52%
  QoQ % 5.61% -22.76% -5.49% 1.68% 3.77% 21.97% -
  Horiz. % 99.22% 93.95% 121.64% 128.70% 126.57% 121.97% 100.00%
ROE 4.44 % 4.21 % 5.26 % 5.17 % 5.00 % 4.89 % 4.08 % 5.79%
  QoQ % 5.46% -19.96% 1.74% 3.40% 2.25% 19.85% -
  Horiz. % 108.82% 103.19% 128.92% 126.72% 122.55% 119.85% 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 95.22 87.59 76.35 74.79 72.01 69.38 -20.24%
  QoQ % -48.11% 8.71% 14.72% 2.09% 3.86% 3.79% -
  Horiz. % 71.22% 137.24% 126.25% 110.05% 107.80% 103.79% 100.00%
EPS 4.31 7.95 9.36 8.68 8.41 7.87 6.20 -21.51%
  QoQ % -45.79% -15.06% 7.83% 3.21% 6.86% 26.94% -
  Horiz. % 69.52% 128.23% 150.97% 140.00% 135.65% 126.94% 100.00%
DPS 0.00 10.00 7.00 0.00 0.00 8.50 6.00 -
  QoQ % 0.00% 42.86% 0.00% 0.00% 0.00% 41.67% -
  Horiz. % 0.00% 166.67% 116.67% 0.00% 0.00% 141.67% 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 - 2,560,589
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 47.52 42.98 37.43 36.64 35.24 33.96 28.15%
  QoQ % 3.70% 10.56% 14.83% 2.16% 3.97% 3.77% -
  Horiz. % 145.11% 139.93% 126.56% 110.22% 107.89% 103.77% 100.00%
EPS 4.30 3.97 4.59 4.26 4.12 3.85 3.03 26.26%
  QoQ % 8.31% -13.51% 7.75% 3.40% 7.01% 27.06% -
  Horiz. % 141.91% 131.02% 151.49% 140.59% 135.97% 127.06% 100.00%
DPS 0.00 4.99 3.43 0.00 0.00 4.16 2.94 -
  QoQ % 0.00% 45.48% 0.00% 0.00% 0.00% 41.50% -
  Horiz. % 0.00% 169.73% 116.67% 0.00% 0.00% 141.50% 100.00%
NAPS 0.9676 0.9433 0.8734 0.8236 0.8230 0.7879 0.7441 19.12%
  QoQ % 2.58% 8.00% 6.05% 0.07% 4.45% 5.89% -
  Horiz. % 130.04% 126.77% 117.38% 110.68% 110.60% 105.89% 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 11.70 11.71 12.72 9.00 7.79 7.60 36.16%
  QoQ % 3.25% -0.09% -7.94% 41.33% 15.53% 2.50% -
  Horiz. % 158.95% 153.95% 154.08% 167.37% 118.42% 102.50% 100.00%
P/EPS 138.56 140.13 109.65 111.82 80.06 71.28 85.00 38.47%
  QoQ % -1.12% 27.80% -1.94% 39.67% 12.32% -16.14% -
  Horiz. % 163.01% 164.86% 129.00% 131.55% 94.19% 83.86% 100.00%
EY 0.72 0.71 0.91 0.89 1.25 1.40 1.18 -28.04%
  QoQ % 1.41% -21.98% 2.25% -28.80% -10.71% 18.64% -
  Horiz. % 61.02% 60.17% 77.12% 75.42% 105.93% 118.64% 100.00%
DY 0.00 0.90 0.68 0.00 0.00 1.52 1.14 -
  QoQ % 0.00% 32.35% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 78.95% 59.65% 0.00% 0.00% 133.33% 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 11.24 13.27 12.90 10.00 8.28 8.09 27.27%
  QoQ % 3.38% -15.30% 2.87% 29.00% 20.77% 2.35% -
  Horiz. % 143.63% 138.94% 164.03% 159.46% 123.61% 102.35% 100.00%
P/EPS 133.22 134.60 124.18 113.43 88.98 75.73 90.48 29.39%
  QoQ % -1.03% 8.39% 9.48% 27.48% 17.50% -16.30% -
  Horiz. % 147.24% 148.76% 137.25% 125.36% 98.34% 83.70% 100.00%
EY 0.75 0.74 0.81 0.88 1.12 1.32 1.11 -22.98%
  QoQ % 1.35% -8.64% -7.95% -21.43% -15.15% 18.92% -
  Horiz. % 67.57% 66.67% 72.97% 79.28% 100.90% 118.92% 100.00%
DY 0.00 0.93 0.60 0.00 0.00 1.43 1.07 -
  QoQ % 0.00% 55.00% 0.00% 0.00% 0.00% 33.64% -
  Horiz. % 0.00% 86.92% 56.07% 0.00% 0.00% 133.64% 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.
 


 

1856 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers