Highlights

[TOPGLOV] QoQ Quarter Result on 2009-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 08-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2009
Quarter 31-Aug-2009  [#4]
Profit Trend QoQ -     34.73%    YoY -     126.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 555,851 509,895 472,300 424,514 371,965 346,522 386,076 27.53%
  QoQ % 9.01% 7.96% 11.26% 14.13% 7.34% -10.25% -
  Horiz. % 143.97% 132.07% 122.33% 109.96% 96.35% 89.75% 100.00%
PBT 83,324 93,885 86,643 79,451 54,338 44,905 43,298 54.78%
  QoQ % -11.25% 8.36% 9.05% 46.22% 21.01% 3.71% -
  Horiz. % 192.44% 216.83% 200.11% 183.50% 125.50% 103.71% 100.00%
Tax -17,944 -21,627 -20,095 -24,468 -11,959 -8,712 -8,783 61.08%
  QoQ % 17.03% -7.62% 17.87% -104.60% -37.27% 0.81% -
  Horiz. % 204.30% 246.24% 228.79% 278.58% 136.16% 99.19% 100.00%
NP 65,380 72,258 66,548 54,983 42,379 36,193 34,515 53.15%
  QoQ % -9.52% 8.58% 21.03% 29.74% 17.09% 4.86% -
  Horiz. % 189.42% 209.35% 192.81% 159.30% 122.78% 104.86% 100.00%
NP to SH 64,484 70,526 65,208 56,810 42,167 35,997 34,159 52.80%
  QoQ % -8.57% 8.16% 14.78% 34.73% 17.14% 5.38% -
  Horiz. % 188.78% 206.46% 190.90% 166.31% 123.44% 105.38% 100.00%
Tax Rate 21.54 % 23.04 % 23.19 % 30.80 % 22.01 % 19.40 % 20.29 % 4.07%
  QoQ % -6.51% -0.65% -24.71% 39.94% 13.45% -4.39% -
  Horiz. % 106.16% 113.55% 114.29% 151.80% 108.48% 95.61% 100.00%
Total Cost 490,471 437,637 405,752 369,531 329,586 310,329 351,561 24.88%
  QoQ % 12.07% 7.86% 9.80% 12.12% 6.21% -11.73% -
  Horiz. % 139.51% 124.48% 115.41% 105.11% 93.75% 88.27% 100.00%
Net Worth 1,019,761 904,794 887,470 592,606 798,550 727,598 710,860 27.22%
  QoQ % 12.71% 1.95% 49.76% -25.79% 9.75% 2.35% -
  Horiz. % 143.45% 127.28% 124.84% 83.36% 112.34% 102.35% 100.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 42,363 - - 22,222 20,626 - - -
  QoQ % 0.00% 0.00% 0.00% 7.74% 0.00% 0.00% -
  Horiz. % 205.38% 0.00% 0.00% 107.74% 100.00% - -
Div Payout % 65.70 % - % - % 39.12 % 48.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -20.03% 0.00% 0.00% -
  Horiz. % 134.30% 0.00% 0.00% 79.97% 100.00% - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 1,019,761 904,794 887,470 592,606 798,550 727,598 710,860 27.22%
  QoQ % 12.71% 1.95% 49.76% -25.79% 9.75% 2.35% -
  Horiz. % 143.45% 127.28% 124.84% 83.36% 112.34% 102.35% 100.00%
NOSH 302,599 299,600 297,210 296,303 294,668 294,574 294,474 1.83%
  QoQ % 1.00% 0.80% 0.31% 0.55% 0.03% 0.03% -
  Horiz. % 102.76% 101.74% 100.93% 100.62% 100.07% 100.03% 100.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 11.76 % 14.17 % 14.09 % 12.95 % 11.39 % 10.44 % 8.94 % 20.07%
  QoQ % -17.01% 0.57% 8.80% 13.70% 9.10% 16.78% -
  Horiz. % 131.54% 158.50% 157.61% 144.85% 127.40% 116.78% 100.00%
ROE 6.32 % 7.79 % 7.35 % 9.59 % 5.28 % 4.95 % 4.81 % 19.98%
  QoQ % -18.87% 5.99% -23.36% 81.63% 6.67% 2.91% -
  Horiz. % 131.39% 161.95% 152.81% 199.38% 109.77% 102.91% 100.00%
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 183.69 170.19 158.91 143.27 126.23 117.63 131.11 25.23%
  QoQ % 7.93% 7.10% 10.92% 13.50% 7.31% -10.28% -
  Horiz. % 140.10% 129.81% 121.20% 109.27% 96.28% 89.72% 100.00%
EPS 21.31 23.54 21.94 9.39 14.31 12.22 11.60 50.05%
  QoQ % -9.47% 7.29% 133.65% -34.38% 17.10% 5.34% -
  Horiz. % 183.71% 202.93% 189.14% 80.95% 123.36% 105.34% 100.00%
DPS 14.00 0.00 0.00 7.50 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 7.14% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 107.14% 100.00% - -
NAPS 3.3700 3.0200 2.9860 2.0000 2.7100 2.4700 2.4140 24.93%
  QoQ % 11.59% 1.14% 49.30% -26.20% 9.72% 2.32% -
  Horiz. % 139.60% 125.10% 123.70% 82.85% 112.26% 102.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 21.71 19.91 18.44 16.58 14.53 13.53 15.08 27.53%
  QoQ % 9.04% 7.97% 11.22% 14.11% 7.39% -10.28% -
  Horiz. % 143.97% 132.03% 122.28% 109.95% 96.35% 89.72% 100.00%
EPS 2.52 2.75 2.55 2.22 1.65 1.41 1.33 53.18%
  QoQ % -8.36% 7.84% 14.86% 34.55% 17.02% 6.02% -
  Horiz. % 189.47% 206.77% 191.73% 166.92% 124.06% 106.02% 100.00%
DPS 1.65 0.00 0.00 0.87 0.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 7.41% 0.00% 0.00% -
  Horiz. % 203.70% 0.00% 0.00% 107.41% 100.00% - -
NAPS 0.3983 0.3534 0.3466 0.2314 0.3119 0.2842 0.2776 27.24%
  QoQ % 12.71% 1.96% 49.78% -25.81% 9.75% 2.38% -
  Horiz. % 143.48% 127.31% 124.86% 83.36% 112.36% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 12.2800 11.3200 9.1500 6.9500 5.8500 4.4800 3.6800 -
P/RPS 6.69 6.65 5.76 4.85 4.63 3.81 2.81 78.39%
  QoQ % 0.60% 15.45% 18.76% 4.75% 21.52% 35.59% -
  Horiz. % 238.08% 236.65% 204.98% 172.60% 164.77% 135.59% 100.00%
P/EPS 57.63 48.09 41.70 36.25 40.88 36.66 31.72 48.95%
  QoQ % 19.84% 15.32% 15.03% -11.33% 11.51% 15.57% -
  Horiz. % 181.68% 151.61% 131.46% 114.28% 128.88% 115.57% 100.00%
EY 1.74 2.08 2.40 2.76 2.45 2.73 3.15 -32.70%
  QoQ % -16.35% -13.33% -13.04% 12.65% -10.26% -13.33% -
  Horiz. % 55.24% 66.03% 76.19% 87.62% 77.78% 86.67% 100.00%
DY 1.14 0.00 0.00 1.08 1.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -10.00% 0.00% 0.00% -
  Horiz. % 95.00% 0.00% 0.00% 90.00% 100.00% - -
P/NAPS 3.64 3.75 3.06 3.48 2.16 1.81 1.52 79.09%
  QoQ % -2.93% 22.55% -12.07% 61.11% 19.34% 19.08% -
  Horiz. % 239.47% 246.71% 201.32% 228.95% 142.11% 119.08% 100.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 17/06/10 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 -
Price 12.8400 12.5600 9.5000 8.1500 6.5000 4.9800 4.0200 -
P/RPS 6.99 7.38 5.98 5.69 5.15 4.23 3.07 73.16%
  QoQ % -5.28% 23.41% 5.10% 10.49% 21.75% 37.79% -
  Horiz. % 227.69% 240.39% 194.79% 185.34% 167.75% 137.79% 100.00%
P/EPS 60.25 53.36 43.30 42.51 45.42 40.75 34.66 44.62%
  QoQ % 12.91% 23.23% 1.86% -6.41% 11.46% 17.57% -
  Horiz. % 173.83% 153.95% 124.93% 122.65% 131.04% 117.57% 100.00%
EY 1.66 1.87 2.31 2.35 2.20 2.45 2.89 -30.92%
  QoQ % -11.23% -19.05% -1.70% 6.82% -10.20% -15.22% -
  Horiz. % 57.44% 64.71% 79.93% 81.31% 76.12% 84.78% 100.00%
DY 1.09 0.00 0.00 0.92 1.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -14.81% 0.00% 0.00% -
  Horiz. % 100.93% 0.00% 0.00% 85.19% 100.00% - -
P/NAPS 3.81 4.16 3.18 4.08 2.40 2.02 1.67 73.39%
  QoQ % -8.41% 30.82% -22.06% 70.00% 18.81% 20.96% -
  Horiz. % 228.14% 249.10% 190.42% 244.31% 143.71% 120.96% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers