Highlights

[TOPGLOV] QoQ Quarter Result on 2012-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 13-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 30-Nov-2012  [#1]
Profit Trend QoQ -     -10.21%    YoY -     82.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 548,159 604,082 576,418 584,575 607,325 603,295 548,991 -0.10%
  QoQ % -9.26% 4.80% -1.40% -3.75% 0.67% 9.89% -
  Horiz. % 99.85% 110.03% 105.00% 106.48% 110.63% 109.89% 100.00%
PBT 67,059 43,373 61,389 70,383 66,626 63,683 68,802 -1.69%
  QoQ % 54.61% -29.35% -12.78% 5.64% 4.62% -7.44% -
  Horiz. % 97.47% 63.04% 89.23% 102.30% 96.84% 92.56% 100.00%
Tax -15,997 -1,828 -10,063 -11,487 -838 -8,837 -14,606 6.23%
  QoQ % -775.11% 81.83% 12.40% -1,270.76% 90.52% 39.50% -
  Horiz. % 109.52% 12.52% 68.90% 78.65% 5.74% 60.50% 100.00%
NP 51,062 41,545 51,326 58,896 65,788 54,846 54,196 -3.88%
  QoQ % 22.91% -19.06% -12.85% -10.48% 19.95% 1.20% -
  Horiz. % 94.22% 76.66% 94.70% 108.67% 121.39% 101.20% 100.00%
NP to SH 48,422 40,271 50,315 57,492 64,029 53,810 53,455 -6.36%
  QoQ % 20.24% -19.96% -12.48% -10.21% 18.99% 0.66% -
  Horiz. % 90.58% 75.34% 94.13% 107.55% 119.78% 100.66% 100.00%
Tax Rate 23.86 % 4.21 % 16.39 % 16.32 % 1.26 % 13.88 % 21.23 % 8.07%
  QoQ % 466.75% -74.31% 0.43% 1,195.24% -90.92% -34.62% -
  Horiz. % 112.39% 19.83% 77.20% 76.87% 5.93% 65.38% 100.00%
Total Cost 497,097 562,537 525,092 525,679 541,537 548,449 494,795 0.31%
  QoQ % -11.63% 7.13% -0.11% -2.93% -1.26% 10.84% -
  Horiz. % 100.47% 113.69% 106.12% 106.24% 109.45% 110.84% 100.00%
Net Worth 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 1,206,086 1,194,075 8.31%
  QoQ % 0.14% 0.11% 0.00% 4.90% 6.14% 1.01% -
  Horiz. % 112.75% 112.59% 112.47% 112.47% 107.21% 101.01% 100.00%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 55,838 43,368 - - 55,658 43,295 - -
  QoQ % 28.75% 0.00% 0.00% 0.00% 28.56% 0.00% -
  Horiz. % 128.97% 100.17% 0.00% 0.00% 128.56% 100.00% -
Div Payout % 115.32 % 107.69 % - % - % 86.93 % 80.46 % - % -
  QoQ % 7.09% 0.00% 0.00% 0.00% 8.04% 0.00% -
  Horiz. % 143.33% 133.84% 0.00% 0.00% 108.04% 100.00% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 1,206,086 1,194,075 8.31%
  QoQ % 0.14% 0.11% 0.00% 4.90% 6.14% 1.01% -
  Horiz. % 112.75% 112.59% 112.47% 112.47% 107.21% 101.01% 100.00%
NOSH 620,428 619,553 618,880 618,858 618,432 618,505 618,692 0.19%
  QoQ % 0.14% 0.11% 0.00% 0.07% -0.01% -0.03% -
  Horiz. % 100.28% 100.14% 100.03% 100.03% 99.96% 99.97% 100.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.32 % 6.88 % 8.90 % 10.08 % 10.83 % 9.09 % 9.87 % -3.74%
  QoQ % 35.47% -22.70% -11.71% -6.93% 19.14% -7.90% -
  Horiz. % 94.43% 69.71% 90.17% 102.13% 109.73% 92.10% 100.00%
ROE 3.60 % 3.00 % 3.75 % 4.28 % 5.00 % 4.46 % 4.48 % -13.53%
  QoQ % 20.00% -20.00% -12.38% -14.40% 12.11% -0.45% -
  Horiz. % 80.36% 66.96% 83.71% 95.54% 111.61% 99.55% 100.00%
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 88.35 97.50 93.14 94.46 98.20 97.54 88.73 -0.28%
  QoQ % -9.38% 4.68% -1.40% -3.81% 0.68% 9.93% -
  Horiz. % 99.57% 109.88% 104.97% 106.46% 110.67% 109.93% 100.00%
EPS 7.81 6.50 8.13 9.29 10.35 8.70 8.64 -6.49%
  QoQ % 20.15% -20.05% -12.49% -10.24% 18.97% 0.69% -
  Horiz. % 90.39% 75.23% 94.10% 107.52% 119.79% 100.69% 100.00%
DPS 9.00 7.00 0.00 0.00 9.00 7.00 0.00 -
  QoQ % 28.57% 0.00% 0.00% 0.00% 28.57% 0.00% -
  Horiz. % 128.57% 100.00% 0.00% 0.00% 128.57% 100.00% -
NAPS 2.1700 2.1700 2.1700 2.1700 2.0700 1.9500 1.9300 8.10%
  QoQ % 0.00% 0.00% 0.00% 4.83% 6.15% 1.04% -
  Horiz. % 112.44% 112.44% 112.44% 112.44% 107.25% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 21.41 23.59 22.51 22.83 23.72 23.56 21.44 -0.09%
  QoQ % -9.24% 4.80% -1.40% -3.75% 0.68% 9.89% -
  Horiz. % 99.86% 110.03% 104.99% 106.48% 110.63% 109.89% 100.00%
EPS 1.89 1.57 1.96 2.25 2.50 2.10 2.09 -6.47%
  QoQ % 20.38% -19.90% -12.89% -10.00% 19.05% 0.48% -
  Horiz. % 90.43% 75.12% 93.78% 107.66% 119.62% 100.48% 100.00%
DPS 2.18 1.69 0.00 0.00 2.17 1.69 0.00 -
  QoQ % 28.99% 0.00% 0.00% 0.00% 28.40% 0.00% -
  Horiz. % 128.99% 100.00% 0.00% 0.00% 128.40% 100.00% -
NAPS 0.5258 0.5250 0.5245 0.5245 0.4999 0.4710 0.4663 8.31%
  QoQ % 0.15% 0.10% 0.00% 4.92% 6.14% 1.01% -
  Horiz. % 112.76% 112.59% 112.48% 112.48% 107.21% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 6.1400 6.3800 5.4900 5.6400 5.2900 4.4700 4.8700 -
P/RPS 6.95 6.54 5.89 5.97 5.39 4.58 5.49 16.97%
  QoQ % 6.27% 11.04% -1.34% 10.76% 17.69% -16.58% -
  Horiz. % 126.59% 119.13% 107.29% 108.74% 98.18% 83.42% 100.00%
P/EPS 78.67 98.15 67.53 60.71 51.09 51.38 56.37 24.81%
  QoQ % -19.85% 45.34% 11.23% 18.83% -0.56% -8.85% -
  Horiz. % 139.56% 174.12% 119.80% 107.70% 90.63% 91.15% 100.00%
EY 1.27 1.02 1.48 1.65 1.96 1.95 1.77 -19.80%
  QoQ % 24.51% -31.08% -10.30% -15.82% 0.51% 10.17% -
  Horiz. % 71.75% 57.63% 83.62% 93.22% 110.73% 110.17% 100.00%
DY 1.47 1.10 0.00 0.00 1.70 1.57 0.00 -
  QoQ % 33.64% 0.00% 0.00% 0.00% 8.28% 0.00% -
  Horiz. % 93.63% 70.06% 0.00% 0.00% 108.28% 100.00% -
P/NAPS 2.83 2.94 2.53 2.60 2.56 2.29 2.52 8.02%
  QoQ % -3.74% 16.21% -2.69% 1.56% 11.79% -9.13% -
  Horiz. % 112.30% 116.67% 100.40% 103.17% 101.59% 90.87% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 -
Price 6.1500 6.3500 5.4100 5.7000 5.1500 4.6600 4.9200 -
P/RPS 6.96 6.51 5.81 6.03 5.24 4.78 5.54 16.38%
  QoQ % 6.91% 12.05% -3.65% 15.08% 9.62% -13.72% -
  Horiz. % 125.63% 117.51% 104.87% 108.84% 94.58% 86.28% 100.00%
P/EPS 78.80 97.69 66.54 61.36 49.74 53.56 56.94 24.11%
  QoQ % -19.34% 46.81% 8.44% 23.36% -7.13% -5.94% -
  Horiz. % 138.39% 171.57% 116.86% 107.76% 87.36% 94.06% 100.00%
EY 1.27 1.02 1.50 1.63 2.01 1.87 1.76 -19.50%
  QoQ % 24.51% -32.00% -7.98% -18.91% 7.49% 6.25% -
  Horiz. % 72.16% 57.95% 85.23% 92.61% 114.20% 106.25% 100.00%
DY 1.46 1.10 0.00 0.00 1.75 1.50 0.00 -
  QoQ % 32.73% 0.00% 0.00% 0.00% 16.67% 0.00% -
  Horiz. % 97.33% 73.33% 0.00% 0.00% 116.67% 100.00% -
P/NAPS 2.83 2.93 2.49 2.63 2.49 2.39 2.55 7.17%
  QoQ % -3.41% 17.67% -5.32% 5.62% 4.18% -6.27% -
  Horiz. % 110.98% 114.90% 97.65% 103.14% 97.65% 93.73% 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.
 


 

302  140  533  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.11+0.02 
 SCOMI-WB 0.05+0.015 
 NETX 0.0150.00 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.215+0.075 
 HSI-C5P 0.355+0.06 
 SAPNRG-WA 0.135+0.005 
Partners & Brokers