Highlights

[TOPGLOV] QoQ Quarter Result on 2012-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 31-Aug-2012  [#4]
Profit Trend QoQ -     18.99%    YoY -     145.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 604,082 576,418 584,575 607,325 603,295 548,991 554,843 5.83%
  QoQ % 4.80% -1.40% -3.75% 0.67% 9.89% -1.05% -
  Horiz. % 108.87% 103.89% 105.36% 109.46% 108.73% 98.95% 100.00%
PBT 43,373 61,389 70,383 66,626 63,683 68,802 41,591 2.83%
  QoQ % -29.35% -12.78% 5.64% 4.62% -7.44% 65.43% -
  Horiz. % 104.28% 147.60% 169.23% 160.19% 153.12% 165.43% 100.00%
Tax -1,828 -10,063 -11,487 -838 -8,837 -14,606 -9,136 -65.76%
  QoQ % 81.83% 12.40% -1,270.76% 90.52% 39.50% -59.87% -
  Horiz. % 20.01% 110.15% 125.73% 9.17% 96.73% 159.87% 100.00%
NP 41,545 51,326 58,896 65,788 54,846 54,196 32,455 17.88%
  QoQ % -19.06% -12.85% -10.48% 19.95% 1.20% 66.99% -
  Horiz. % 128.01% 158.15% 181.47% 202.71% 168.99% 166.99% 100.00%
NP to SH 40,271 50,315 57,492 64,029 53,810 53,455 31,432 17.95%
  QoQ % -19.96% -12.48% -10.21% 18.99% 0.66% 70.07% -
  Horiz. % 128.12% 160.08% 182.91% 203.71% 171.19% 170.07% 100.00%
Tax Rate 4.21 % 16.39 % 16.32 % 1.26 % 13.88 % 21.23 % 21.97 % -66.73%
  QoQ % -74.31% 0.43% 1,195.24% -90.92% -34.62% -3.37% -
  Horiz. % 19.16% 74.60% 74.28% 5.74% 63.18% 96.63% 100.00%
Total Cost 562,537 525,092 525,679 541,537 548,449 494,795 522,388 5.06%
  QoQ % 7.13% -0.11% -2.93% -1.26% 10.84% -5.28% -
  Horiz. % 107.69% 100.52% 100.63% 103.67% 104.99% 94.72% 100.00%
Net Worth 1,344,431 1,342,971 1,342,924 1,280,154 1,206,086 1,194,075 1,187,981 8.59%
  QoQ % 0.11% 0.00% 4.90% 6.14% 1.01% 0.51% -
  Horiz. % 113.17% 113.05% 113.04% 107.76% 101.52% 100.51% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 43,368 - - 55,658 43,295 - - -
  QoQ % 0.00% 0.00% 0.00% 28.56% 0.00% 0.00% -
  Horiz. % 100.17% 0.00% 0.00% 128.56% 100.00% - -
Div Payout % 107.69 % - % - % 86.93 % 80.46 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 8.04% 0.00% 0.00% -
  Horiz. % 133.84% 0.00% 0.00% 108.04% 100.00% - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 1,344,431 1,342,971 1,342,924 1,280,154 1,206,086 1,194,075 1,187,981 8.59%
  QoQ % 0.11% 0.00% 4.90% 6.14% 1.01% 0.51% -
  Horiz. % 113.17% 113.05% 113.04% 107.76% 101.52% 100.51% 100.00%
NOSH 619,553 618,880 618,858 618,432 618,505 618,692 618,740 0.09%
  QoQ % 0.11% 0.00% 0.07% -0.01% -0.03% -0.01% -
  Horiz. % 100.13% 100.02% 100.02% 99.95% 99.96% 99.99% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 6.88 % 8.90 % 10.08 % 10.83 % 9.09 % 9.87 % 5.85 % 11.41%
  QoQ % -22.70% -11.71% -6.93% 19.14% -7.90% 68.72% -
  Horiz. % 117.61% 152.14% 172.31% 185.13% 155.38% 168.72% 100.00%
ROE 3.00 % 3.75 % 4.28 % 5.00 % 4.46 % 4.48 % 2.65 % 8.61%
  QoQ % -20.00% -12.38% -14.40% 12.11% -0.45% 69.06% -
  Horiz. % 113.21% 141.51% 161.51% 188.68% 168.30% 169.06% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 97.50 93.14 94.46 98.20 97.54 88.73 89.67 5.73%
  QoQ % 4.68% -1.40% -3.81% 0.68% 9.93% -1.05% -
  Horiz. % 108.73% 103.87% 105.34% 109.51% 108.78% 98.95% 100.00%
EPS 6.50 8.13 9.29 10.35 8.70 8.64 5.08 17.84%
  QoQ % -20.05% -12.49% -10.24% 18.97% 0.69% 70.08% -
  Horiz. % 127.95% 160.04% 182.87% 203.74% 171.26% 170.08% 100.00%
DPS 7.00 0.00 0.00 9.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 28.57% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 128.57% 100.00% - -
NAPS 2.1700 2.1700 2.1700 2.0700 1.9500 1.9300 1.9200 8.49%
  QoQ % 0.00% 0.00% 4.83% 6.15% 1.04% 0.52% -
  Horiz. % 113.02% 113.02% 113.02% 107.81% 101.56% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 23.59 22.51 22.83 23.72 23.56 21.44 21.67 5.82%
  QoQ % 4.80% -1.40% -3.75% 0.68% 9.89% -1.06% -
  Horiz. % 108.86% 103.88% 105.35% 109.46% 108.72% 98.94% 100.00%
EPS 1.57 1.96 2.25 2.50 2.10 2.09 1.23 17.65%
  QoQ % -19.90% -12.89% -10.00% 19.05% 0.48% 69.92% -
  Horiz. % 127.64% 159.35% 182.93% 203.25% 170.73% 169.92% 100.00%
DPS 1.69 0.00 0.00 2.17 1.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 28.40% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 128.40% 100.00% - -
NAPS 0.5250 0.5245 0.5245 0.4999 0.4710 0.4663 0.4639 8.59%
  QoQ % 0.10% 0.00% 4.92% 6.14% 1.01% 0.52% -
  Horiz. % 113.17% 113.06% 113.06% 107.76% 101.53% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 6.3800 5.4900 5.6400 5.2900 4.4700 4.8700 4.6100 -
P/RPS 6.54 5.89 5.97 5.39 4.58 5.49 5.14 17.40%
  QoQ % 11.04% -1.34% 10.76% 17.69% -16.58% 6.81% -
  Horiz. % 127.24% 114.59% 116.15% 104.86% 89.11% 106.81% 100.00%
P/EPS 98.15 67.53 60.71 51.09 51.38 56.37 90.75 5.36%
  QoQ % 45.34% 11.23% 18.83% -0.56% -8.85% -37.88% -
  Horiz. % 108.15% 74.41% 66.90% 56.30% 56.62% 62.12% 100.00%
EY 1.02 1.48 1.65 1.96 1.95 1.77 1.10 -4.90%
  QoQ % -31.08% -10.30% -15.82% 0.51% 10.17% 60.91% -
  Horiz. % 92.73% 134.55% 150.00% 178.18% 177.27% 160.91% 100.00%
DY 1.10 0.00 0.00 1.70 1.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 8.28% 0.00% 0.00% -
  Horiz. % 70.06% 0.00% 0.00% 108.28% 100.00% - -
P/NAPS 2.94 2.53 2.60 2.56 2.29 2.52 2.40 14.47%
  QoQ % 16.21% -2.69% 1.56% 11.79% -9.13% 5.00% -
  Horiz. % 122.50% 105.42% 108.33% 106.67% 95.42% 105.00% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 16/12/11 -
Price 6.3500 5.4100 5.7000 5.1500 4.6600 4.9200 4.4400 -
P/RPS 6.51 5.81 6.03 5.24 4.78 5.54 4.95 20.02%
  QoQ % 12.05% -3.65% 15.08% 9.62% -13.72% 11.92% -
  Horiz. % 131.52% 117.37% 121.82% 105.86% 96.57% 111.92% 100.00%
P/EPS 97.69 66.54 61.36 49.74 53.56 56.94 87.40 7.70%
  QoQ % 46.81% 8.44% 23.36% -7.13% -5.94% -34.85% -
  Horiz. % 111.77% 76.13% 70.21% 56.91% 61.28% 65.15% 100.00%
EY 1.02 1.50 1.63 2.01 1.87 1.76 1.14 -7.14%
  QoQ % -32.00% -7.98% -18.91% 7.49% 6.25% 54.39% -
  Horiz. % 89.47% 131.58% 142.98% 176.32% 164.04% 154.39% 100.00%
DY 1.10 0.00 0.00 1.75 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 73.33% 0.00% 0.00% 116.67% 100.00% - -
P/NAPS 2.93 2.49 2.63 2.49 2.39 2.55 2.31 17.16%
  QoQ % 17.67% -5.32% 5.62% 4.18% -6.27% 10.39% -
  Horiz. % 126.84% 107.79% 113.85% 107.79% 103.46% 110.39% 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