Highlights

[TOPGLOV] QoQ Quarter Result on 2009-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 30-Nov-2009  [#1]
Profit Trend QoQ -     14.78%    YoY -     90.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 541,386 555,851 509,895 472,300 424,514 371,965 346,522 34.53%
  QoQ % -2.60% 9.01% 7.96% 11.26% 14.13% 7.34% -
  Horiz. % 156.23% 160.41% 147.15% 136.30% 122.51% 107.34% 100.00%
PBT 41,109 83,324 93,885 86,643 79,451 54,338 44,905 -5.70%
  QoQ % -50.66% -11.25% 8.36% 9.05% 46.22% 21.01% -
  Horiz. % 91.55% 185.56% 209.07% 192.95% 176.93% 121.01% 100.00%
Tax 5,116 -17,944 -21,627 -20,095 -24,468 -11,959 -8,712 -
  QoQ % 128.51% 17.03% -7.62% 17.87% -104.60% -37.27% -
  Horiz. % -58.72% 205.97% 248.24% 230.66% 280.85% 137.27% 100.00%
NP 46,225 65,380 72,258 66,548 54,983 42,379 36,193 17.66%
  QoQ % -29.30% -9.52% 8.58% 21.03% 29.74% 17.09% -
  Horiz. % 127.72% 180.64% 199.65% 183.87% 151.92% 117.09% 100.00%
NP to SH 45,013 64,484 70,526 65,208 56,810 42,167 35,997 16.02%
  QoQ % -30.20% -8.57% 8.16% 14.78% 34.73% 17.14% -
  Horiz. % 125.05% 179.14% 195.92% 181.15% 157.82% 117.14% 100.00%
Tax Rate -12.44 % 21.54 % 23.04 % 23.19 % 30.80 % 22.01 % 19.40 % -
  QoQ % -157.75% -6.51% -0.65% -24.71% 39.94% 13.45% -
  Horiz. % -64.12% 111.03% 118.76% 119.54% 158.76% 113.45% 100.00%
Total Cost 495,161 490,471 437,637 405,752 369,531 329,586 310,329 36.43%
  QoQ % 0.96% 12.07% 7.86% 9.80% 12.12% 6.21% -
  Horiz. % 159.56% 158.05% 141.02% 130.75% 119.08% 106.21% 100.00%
Net Worth 1,117,315 1,019,761 904,794 887,470 592,606 798,550 727,598 33.00%
  QoQ % 9.57% 12.71% 1.95% 49.76% -25.79% 9.75% -
  Horiz. % 153.56% 140.15% 124.35% 121.97% 81.45% 109.75% 100.00%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 43,211 42,363 - - 22,222 20,626 - -
  QoQ % 2.00% 0.00% 0.00% 0.00% 7.74% 0.00% -
  Horiz. % 209.49% 205.38% 0.00% 0.00% 107.74% 100.00% -
Div Payout % 96.00 % 65.70 % - % - % 39.12 % 48.92 % - % -
  QoQ % 46.12% 0.00% 0.00% 0.00% -20.03% 0.00% -
  Horiz. % 196.24% 134.30% 0.00% 0.00% 79.97% 100.00% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 1,117,315 1,019,761 904,794 887,470 592,606 798,550 727,598 33.00%
  QoQ % 9.57% 12.71% 1.95% 49.76% -25.79% 9.75% -
  Horiz. % 153.56% 140.15% 124.35% 121.97% 81.45% 109.75% 100.00%
NOSH 617,301 302,599 299,600 297,210 296,303 294,668 294,574 63.54%
  QoQ % 104.00% 1.00% 0.80% 0.31% 0.55% 0.03% -
  Horiz. % 209.56% 102.72% 101.71% 100.89% 100.59% 100.03% 100.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 8.54 % 11.76 % 14.17 % 14.09 % 12.95 % 11.39 % 10.44 % -12.50%
  QoQ % -27.38% -17.01% 0.57% 8.80% 13.70% 9.10% -
  Horiz. % 81.80% 112.64% 135.73% 134.96% 124.04% 109.10% 100.00%
ROE 4.03 % 6.32 % 7.79 % 7.35 % 9.59 % 5.28 % 4.95 % -12.78%
  QoQ % -36.23% -18.87% 5.99% -23.36% 81.63% 6.67% -
  Horiz. % 81.41% 127.68% 157.37% 148.48% 193.74% 106.67% 100.00%
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 87.70 183.69 170.19 158.91 143.27 126.23 117.63 -17.73%
  QoQ % -52.26% 7.93% 7.10% 10.92% 13.50% 7.31% -
  Horiz. % 74.56% 156.16% 144.68% 135.09% 121.80% 107.31% 100.00%
EPS 7.30 21.31 23.54 21.94 9.39 14.31 12.22 -29.00%
  QoQ % -65.74% -9.47% 7.29% 133.65% -34.38% 17.10% -
  Horiz. % 59.74% 174.39% 192.64% 179.54% 76.84% 117.10% 100.00%
DPS 7.00 14.00 0.00 0.00 7.50 7.00 0.00 -
  QoQ % -50.00% 0.00% 0.00% 0.00% 7.14% 0.00% -
  Horiz. % 100.00% 200.00% 0.00% 0.00% 107.14% 100.00% -
NAPS 1.8100 3.3700 3.0200 2.9860 2.0000 2.7100 2.4700 -18.67%
  QoQ % -46.29% 11.59% 1.14% 49.30% -26.20% 9.72% -
  Horiz. % 73.28% 136.44% 122.27% 120.89% 80.97% 109.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 21.14 21.71 19.91 18.44 16.58 14.53 13.53 34.54%
  QoQ % -2.63% 9.04% 7.97% 11.22% 14.11% 7.39% -
  Horiz. % 156.25% 160.46% 147.15% 136.29% 122.54% 107.39% 100.00%
EPS 1.76 2.52 2.75 2.55 2.22 1.65 1.41 15.88%
  QoQ % -30.16% -8.36% 7.84% 14.86% 34.55% 17.02% -
  Horiz. % 124.82% 178.72% 195.04% 180.85% 157.45% 117.02% 100.00%
DPS 1.69 1.65 0.00 0.00 0.87 0.81 0.00 -
  QoQ % 2.42% 0.00% 0.00% 0.00% 7.41% 0.00% -
  Horiz. % 208.64% 203.70% 0.00% 0.00% 107.41% 100.00% -
NAPS 0.4364 0.3983 0.3534 0.3466 0.2314 0.3119 0.2842 32.99%
  QoQ % 9.57% 12.71% 1.96% 49.78% -25.81% 9.75% -
  Horiz. % 153.55% 140.15% 124.35% 121.96% 81.42% 109.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 6.0700 12.2800 11.3200 9.1500 6.9500 5.8500 4.4800 -
P/RPS 6.92 6.69 6.65 5.76 4.85 4.63 3.81 48.70%
  QoQ % 3.44% 0.60% 15.45% 18.76% 4.75% 21.52% -
  Horiz. % 181.63% 175.59% 174.54% 151.18% 127.30% 121.52% 100.00%
P/EPS 83.24 57.63 48.09 41.70 36.25 40.88 36.66 72.50%
  QoQ % 44.44% 19.84% 15.32% 15.03% -11.33% 11.51% -
  Horiz. % 227.06% 157.20% 131.18% 113.75% 98.88% 111.51% 100.00%
EY 1.20 1.74 2.08 2.40 2.76 2.45 2.73 -42.10%
  QoQ % -31.03% -16.35% -13.33% -13.04% 12.65% -10.26% -
  Horiz. % 43.96% 63.74% 76.19% 87.91% 101.10% 89.74% 100.00%
DY 1.15 1.14 0.00 0.00 1.08 1.20 0.00 -
  QoQ % 0.88% 0.00% 0.00% 0.00% -10.00% 0.00% -
  Horiz. % 95.83% 95.00% 0.00% 0.00% 90.00% 100.00% -
P/NAPS 3.35 3.64 3.75 3.06 3.48 2.16 1.81 50.58%
  QoQ % -7.97% -2.93% 22.55% -12.07% 61.11% 19.34% -
  Horiz. % 185.08% 201.10% 207.18% 169.06% 192.27% 119.34% 100.00%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 -
Price 5.6900 12.8400 12.5600 9.5000 8.1500 6.5000 4.9800 -
P/RPS 6.49 6.99 7.38 5.98 5.69 5.15 4.23 32.92%
  QoQ % -7.15% -5.28% 23.41% 5.10% 10.49% 21.75% -
  Horiz. % 153.43% 165.25% 174.47% 141.37% 134.52% 121.75% 100.00%
P/EPS 78.03 60.25 53.36 43.30 42.51 45.42 40.75 54.02%
  QoQ % 29.51% 12.91% 23.23% 1.86% -6.41% 11.46% -
  Horiz. % 191.48% 147.85% 130.94% 106.26% 104.32% 111.46% 100.00%
EY 1.28 1.66 1.87 2.31 2.35 2.20 2.45 -35.06%
  QoQ % -22.89% -11.23% -19.05% -1.70% 6.82% -10.20% -
  Horiz. % 52.24% 67.76% 76.33% 94.29% 95.92% 89.80% 100.00%
DY 1.23 1.09 0.00 0.00 0.92 1.08 0.00 -
  QoQ % 12.84% 0.00% 0.00% 0.00% -14.81% 0.00% -
  Horiz. % 113.89% 100.93% 0.00% 0.00% 85.19% 100.00% -
P/NAPS 3.14 3.81 4.16 3.18 4.08 2.40 2.02 34.08%
  QoQ % -17.59% -8.41% 30.82% -22.06% 70.00% 18.81% -
  Horiz. % 155.45% 188.61% 205.94% 157.43% 201.98% 118.81% 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.
 


 

231  350  555  1123 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.305+0.02 
 DRBHCOM 2.59-0.36 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.24-0.025 
 KNM 0.355-0.01 
 SAPNRG 0.27-0.005 
 VSOLAR 0.13-0.005 
 HSI-C7E 0.145+0.01 
 IWCITY 0.945-0.005 
 HSI-H6Q 0.525-0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers