Highlights

[TOPGLOV] QoQ Quarter Result on 2012-02-29 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 29-Feb-2012  [#2]
Profit Trend QoQ -     70.07%    YoY -     110.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 584,575 607,325 603,295 548,991 554,843 541,836 535,363 6.02%
  QoQ % -3.75% 0.67% 9.89% -1.05% 2.40% 1.21% -
  Horiz. % 109.19% 113.44% 112.69% 102.55% 103.64% 101.21% 100.00%
PBT 70,383 66,626 63,683 68,802 41,591 35,058 34,505 60.63%
  QoQ % 5.64% 4.62% -7.44% 65.43% 18.63% 1.60% -
  Horiz. % 203.98% 193.09% 184.56% 199.40% 120.54% 101.60% 100.00%
Tax -11,487 -838 -8,837 -14,606 -9,136 -8,240 -8,464 22.51%
  QoQ % -1,270.76% 90.52% 39.50% -59.87% -10.87% 2.65% -
  Horiz. % 135.72% 9.90% 104.41% 172.57% 107.94% 97.35% 100.00%
NP 58,896 65,788 54,846 54,196 32,455 26,818 26,041 72.04%
  QoQ % -10.48% 19.95% 1.20% 66.99% 21.02% 2.98% -
  Horiz. % 226.17% 252.63% 210.61% 208.12% 124.63% 102.98% 100.00%
NP to SH 57,492 64,029 53,810 53,455 31,432 26,034 25,597 71.25%
  QoQ % -10.21% 18.99% 0.66% 70.07% 20.73% 1.71% -
  Horiz. % 224.60% 250.14% 210.22% 208.83% 122.80% 101.71% 100.00%
Tax Rate 16.32 % 1.26 % 13.88 % 21.23 % 21.97 % 23.50 % 24.53 % -23.73%
  QoQ % 1,195.24% -90.92% -34.62% -3.37% -6.51% -4.20% -
  Horiz. % 66.53% 5.14% 56.58% 86.55% 89.56% 95.80% 100.00%
Total Cost 525,679 541,537 548,449 494,795 522,388 515,018 509,322 2.12%
  QoQ % -2.93% -1.26% 10.84% -5.28% 1.43% 1.12% -
  Horiz. % 103.21% 106.33% 107.68% 97.15% 102.57% 101.12% 100.00%
Net Worth 1,342,924 1,280,154 1,206,086 1,194,075 1,187,981 1,143,580 1,125,278 12.47%
  QoQ % 4.90% 6.14% 1.01% 0.51% 3.88% 1.63% -
  Horiz. % 119.34% 113.76% 107.18% 106.11% 105.57% 101.63% 100.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - 55,658 43,295 - - 37,089 30,914 -
  QoQ % 0.00% 28.56% 0.00% 0.00% 0.00% 19.97% -
  Horiz. % 0.00% 180.04% 140.05% 0.00% 0.00% 119.97% 100.00%
Div Payout % - % 86.93 % 80.46 % - % - % 142.46 % 120.77 % -
  QoQ % 0.00% 8.04% 0.00% 0.00% 0.00% 17.96% -
  Horiz. % 0.00% 71.98% 66.62% 0.00% 0.00% 117.96% 100.00%
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 1,342,924 1,280,154 1,206,086 1,194,075 1,187,981 1,143,580 1,125,278 12.47%
  QoQ % 4.90% 6.14% 1.01% 0.51% 3.88% 1.63% -
  Horiz. % 119.34% 113.76% 107.18% 106.11% 105.57% 101.63% 100.00%
NOSH 618,858 618,432 618,505 618,692 618,740 618,151 618,285 0.06%
  QoQ % 0.07% -0.01% -0.03% -0.01% 0.10% -0.02% -
  Horiz. % 100.09% 100.02% 100.04% 100.07% 100.07% 99.98% 100.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 10.08 % 10.83 % 9.09 % 9.87 % 5.85 % 4.95 % 4.86 % 62.42%
  QoQ % -6.93% 19.14% -7.90% 68.72% 18.18% 1.85% -
  Horiz. % 207.41% 222.84% 187.04% 203.09% 120.37% 101.85% 100.00%
ROE 4.28 % 5.00 % 4.46 % 4.48 % 2.65 % 2.28 % 2.27 % 52.44%
  QoQ % -14.40% 12.11% -0.45% 69.06% 16.23% 0.44% -
  Horiz. % 188.55% 220.26% 196.48% 197.36% 116.74% 100.44% 100.00%
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 94.46 98.20 97.54 88.73 89.67 87.65 86.59 5.95%
  QoQ % -3.81% 0.68% 9.93% -1.05% 2.30% 1.22% -
  Horiz. % 109.09% 113.41% 112.65% 102.47% 103.56% 101.22% 100.00%
EPS 9.29 10.35 8.70 8.64 5.08 4.21 4.14 71.15%
  QoQ % -10.24% 18.97% 0.69% 70.08% 20.67% 1.69% -
  Horiz. % 224.40% 250.00% 210.14% 208.70% 122.71% 101.69% 100.00%
DPS 0.00 9.00 7.00 0.00 0.00 6.00 5.00 -
  QoQ % 0.00% 28.57% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 0.00% 180.00% 140.00% 0.00% 0.00% 120.00% 100.00%
NAPS 2.1700 2.0700 1.9500 1.9300 1.9200 1.8500 1.8200 12.41%
  QoQ % 4.83% 6.15% 1.04% 0.52% 3.78% 1.65% -
  Horiz. % 119.23% 113.74% 107.14% 106.04% 105.49% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 22.83 23.72 23.56 21.44 21.67 21.16 20.91 6.01%
  QoQ % -3.75% 0.68% 9.89% -1.06% 2.41% 1.20% -
  Horiz. % 109.18% 113.44% 112.67% 102.53% 103.63% 101.20% 100.00%
EPS 2.25 2.50 2.10 2.09 1.23 1.02 1.00 71.45%
  QoQ % -10.00% 19.05% 0.48% 69.92% 20.59% 2.00% -
  Horiz. % 225.00% 250.00% 210.00% 209.00% 123.00% 102.00% 100.00%
DPS 0.00 2.17 1.69 0.00 0.00 1.45 1.21 -
  QoQ % 0.00% 28.40% 0.00% 0.00% 0.00% 19.83% -
  Horiz. % 0.00% 179.34% 139.67% 0.00% 0.00% 119.83% 100.00%
NAPS 0.5245 0.4999 0.4710 0.4663 0.4639 0.4466 0.4395 12.47%
  QoQ % 4.92% 6.14% 1.01% 0.52% 3.87% 1.62% -
  Horiz. % 119.34% 113.74% 107.17% 106.10% 105.55% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 5.6400 5.2900 4.4700 4.8700 4.6100 4.8600 5.2000 -
P/RPS 5.97 5.39 4.58 5.49 5.14 5.54 6.01 -0.44%
  QoQ % 10.76% 17.69% -16.58% 6.81% -7.22% -7.82% -
  Horiz. % 99.33% 89.68% 76.21% 91.35% 85.52% 92.18% 100.00%
P/EPS 60.71 51.09 51.38 56.37 90.75 115.40 125.60 -38.33%
  QoQ % 18.83% -0.56% -8.85% -37.88% -21.36% -8.12% -
  Horiz. % 48.34% 40.68% 40.91% 44.88% 72.25% 91.88% 100.00%
EY 1.65 1.96 1.95 1.77 1.10 0.87 0.80 61.82%
  QoQ % -15.82% 0.51% 10.17% 60.91% 26.44% 8.75% -
  Horiz. % 206.25% 245.00% 243.75% 221.25% 137.50% 108.75% 100.00%
DY 0.00 1.70 1.57 0.00 0.00 1.23 0.96 -
  QoQ % 0.00% 8.28% 0.00% 0.00% 0.00% 28.13% -
  Horiz. % 0.00% 177.08% 163.54% 0.00% 0.00% 128.12% 100.00%
P/NAPS 2.60 2.56 2.29 2.52 2.40 2.63 2.86 -6.14%
  QoQ % 1.56% 11.79% -9.13% 5.00% -8.75% -8.04% -
  Horiz. % 90.91% 89.51% 80.07% 88.11% 83.92% 91.96% 100.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 13/12/12 11/10/12 14/06/12 15/03/12 16/12/11 11/10/11 17/06/11 -
Price 5.7000 5.1500 4.6600 4.9200 4.4400 4.0700 5.2600 -
P/RPS 6.03 5.24 4.78 5.54 4.95 4.64 6.07 -0.44%
  QoQ % 15.08% 9.62% -13.72% 11.92% 6.68% -23.56% -
  Horiz. % 99.34% 86.33% 78.75% 91.27% 81.55% 76.44% 100.00%
P/EPS 61.36 49.74 53.56 56.94 87.40 96.64 127.05 -38.36%
  QoQ % 23.36% -7.13% -5.94% -34.85% -9.56% -23.94% -
  Horiz. % 48.30% 39.15% 42.16% 44.82% 68.79% 76.06% 100.00%
EY 1.63 2.01 1.87 1.76 1.14 1.03 0.79 61.86%
  QoQ % -18.91% 7.49% 6.25% 54.39% 10.68% 30.38% -
  Horiz. % 206.33% 254.43% 236.71% 222.78% 144.30% 130.38% 100.00%
DY 0.00 1.75 1.50 0.00 0.00 1.47 0.95 -
  QoQ % 0.00% 16.67% 0.00% 0.00% 0.00% 54.74% -
  Horiz. % 0.00% 184.21% 157.89% 0.00% 0.00% 154.74% 100.00%
P/NAPS 2.63 2.49 2.39 2.55 2.31 2.20 2.89 -6.08%
  QoQ % 5.62% 4.18% -6.27% 10.39% 5.00% -23.88% -
  Horiz. % 91.00% 86.16% 82.70% 88.24% 79.93% 76.12% 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.
 


 

318  151  521  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315+0.015 
 SCOMI 0.11+0.02 
 SCOMI-WB 0.045+0.01 
 NETX 0.02+0.005 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-C5J 0.215+0.075 
 HSI-H6R 0.33-0.06 
 HSI-C5P 0.355+0.06 
 SAPNRG-WA 0.135+0.005 
Partners & Brokers