Highlights

[TOPGLOV] QoQ Quarter Result on 2013-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 31-Aug-2013  [#4]
Profit Trend QoQ -     20.24%    YoY -     -24.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 573,998 548,271 573,986 548,159 604,082 576,418 584,575 -1.21%
  QoQ % 4.69% -4.48% 4.71% -9.26% 4.80% -1.40% -
  Horiz. % 98.19% 93.79% 98.19% 93.77% 103.34% 98.60% 100.00%
PBT 55,113 50,109 61,840 67,059 43,373 61,389 70,383 -15.06%
  QoQ % 9.99% -18.97% -7.78% 54.61% -29.35% -12.78% -
  Horiz. % 78.30% 71.19% 87.86% 95.28% 61.62% 87.22% 100.00%
Tax -12,125 -7,889 -9,894 -15,997 -1,828 -10,063 -11,487 3.67%
  QoQ % -53.70% 20.26% 38.15% -775.11% 81.83% 12.40% -
  Horiz. % 105.55% 68.68% 86.13% 139.26% 15.91% 87.60% 100.00%
NP 42,988 42,220 51,946 51,062 41,545 51,326 58,896 -18.95%
  QoQ % 1.82% -18.72% 1.73% 22.91% -19.06% -12.85% -
  Horiz. % 72.99% 71.69% 88.20% 86.70% 70.54% 87.15% 100.00%
NP to SH 42,373 41,554 50,277 48,422 40,271 50,315 57,492 -18.42%
  QoQ % 1.97% -17.35% 3.83% 20.24% -19.96% -12.48% -
  Horiz. % 73.70% 72.28% 87.45% 84.22% 70.05% 87.52% 100.00%
Tax Rate 22.00 % 15.74 % 16.00 % 23.86 % 4.21 % 16.39 % 16.32 % 22.05%
  QoQ % 39.77% -1.63% -32.94% 466.75% -74.31% 0.43% -
  Horiz. % 134.80% 96.45% 98.04% 146.20% 25.80% 100.43% 100.00%
Total Cost 531,010 506,051 522,040 497,097 562,537 525,092 525,679 0.68%
  QoQ % 4.93% -3.06% 5.02% -11.63% 7.13% -0.11% -
  Horiz. % 101.01% 96.27% 99.31% 94.56% 107.01% 99.89% 100.00%
Net Worth 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 0.17%
  QoQ % -0.43% -5.59% 6.37% 0.14% 0.11% 0.00% -
  Horiz. % 100.25% 100.68% 106.64% 100.25% 100.11% 100.00% 100.00%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 43,427 - - 55,838 43,368 - - -
  QoQ % 0.00% 0.00% 0.00% 28.75% 0.00% 0.00% -
  Horiz. % 100.14% 0.00% 0.00% 128.75% 100.00% - -
Div Payout % 102.49 % - % - % 115.32 % 107.69 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 7.09% 0.00% 0.00% -
  Horiz. % 95.17% 0.00% 0.00% 107.09% 100.00% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 0.17%
  QoQ % -0.43% -5.59% 6.37% 0.14% 0.11% 0.00% -
  Horiz. % 100.25% 100.68% 106.64% 100.25% 100.11% 100.00% 100.00%
NOSH 620,395 620,208 619,938 620,428 619,553 618,880 618,858 0.17%
  QoQ % 0.03% 0.04% -0.08% 0.14% 0.11% 0.00% -
  Horiz. % 100.25% 100.22% 100.17% 100.25% 100.11% 100.00% 100.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 7.49 % 7.70 % 9.05 % 9.32 % 6.88 % 8.90 % 10.08 % -17.98%
  QoQ % -2.73% -14.92% -2.90% 35.47% -22.70% -11.71% -
  Horiz. % 74.31% 76.39% 89.78% 92.46% 68.25% 88.29% 100.00%
ROE 3.15 % 3.07 % 3.51 % 3.60 % 3.00 % 3.75 % 4.28 % -18.50%
  QoQ % 2.61% -12.54% -2.50% 20.00% -20.00% -12.38% -
  Horiz. % 73.60% 71.73% 82.01% 84.11% 70.09% 87.62% 100.00%
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 92.52 88.40 92.59 88.35 97.50 93.14 94.46 -1.38%
  QoQ % 4.66% -4.53% 4.80% -9.38% 4.68% -1.40% -
  Horiz. % 97.95% 93.58% 98.02% 93.53% 103.22% 98.60% 100.00%
EPS 6.83 6.70 8.11 7.81 6.50 8.13 9.29 -18.56%
  QoQ % 1.94% -17.39% 3.84% 20.15% -20.05% -12.49% -
  Horiz. % 73.52% 72.12% 87.30% 84.07% 69.97% 87.51% 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 2.1800 2.3100 2.1700 2.1700 2.1700 2.1700 -
  QoQ % -0.46% -5.63% 6.45% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.46% 106.45% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 6.99 6.68 6.99 6.68 7.36 7.02 7.12 -1.22%
  QoQ % 4.64% -4.43% 4.64% -9.24% 4.84% -1.40% -
  Horiz. % 98.17% 93.82% 98.17% 93.82% 103.37% 98.60% 100.00%
EPS 0.52 0.51 0.61 0.59 0.49 0.61 0.70 -17.99%
  QoQ % 1.96% -16.39% 3.39% 20.41% -19.67% -12.86% -
  Horiz. % 74.29% 72.86% 87.14% 84.29% 70.00% 87.14% 100.00%
DPS 0.53 0.00 0.00 0.68 0.53 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 28.30% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 128.30% 100.00% - -
NAPS 0.1640 0.1648 0.1745 0.1641 0.1638 0.1636 0.1636 0.16%
  QoQ % -0.49% -5.56% 6.34% 0.18% 0.12% 0.00% -
  Horiz. % 100.24% 100.73% 106.66% 100.31% 100.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 4.8400 5.7700 5.7200 6.1400 6.3800 5.4900 5.6400 -
P/RPS 5.23 6.53 6.18 6.95 6.54 5.89 5.97 -8.45%
  QoQ % -19.91% 5.66% -11.08% 6.27% 11.04% -1.34% -
  Horiz. % 87.60% 109.38% 103.52% 116.42% 109.55% 98.66% 100.00%
P/EPS 70.86 86.12 70.53 78.67 98.15 67.53 60.71 10.87%
  QoQ % -17.72% 22.10% -10.35% -19.85% 45.34% 11.23% -
  Horiz. % 116.72% 141.85% 116.18% 129.58% 161.67% 111.23% 100.00%
EY 1.41 1.16 1.42 1.27 1.02 1.48 1.65 -9.96%
  QoQ % 21.55% -18.31% 11.81% 24.51% -31.08% -10.30% -
  Horiz. % 85.45% 70.30% 86.06% 76.97% 61.82% 89.70% 100.00%
DY 1.45 0.00 0.00 1.47 1.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 33.64% 0.00% 0.00% -
  Horiz. % 131.82% 0.00% 0.00% 133.64% 100.00% - -
P/NAPS 2.23 2.65 2.48 2.83 2.94 2.53 2.60 -9.74%
  QoQ % -15.85% 6.85% -12.37% -3.74% 16.21% -2.69% -
  Horiz. % 85.77% 101.92% 95.38% 108.85% 113.08% 97.31% 100.00%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 17/06/14 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 -
Price 4.5100 5.2800 5.8000 6.1500 6.3500 5.4100 5.7000 -
P/RPS 4.87 5.97 6.26 6.96 6.51 5.81 6.03 -13.29%
  QoQ % -18.43% -4.63% -10.06% 6.91% 12.05% -3.65% -
  Horiz. % 80.76% 99.00% 103.81% 115.42% 107.96% 96.35% 100.00%
P/EPS 66.03 78.81 71.52 78.80 97.69 66.54 61.36 5.02%
  QoQ % -16.22% 10.19% -9.24% -19.34% 46.81% 8.44% -
  Horiz. % 107.61% 128.44% 116.56% 128.42% 159.21% 108.44% 100.00%
EY 1.51 1.27 1.40 1.27 1.02 1.50 1.63 -4.97%
  QoQ % 18.90% -9.29% 10.24% 24.51% -32.00% -7.98% -
  Horiz. % 92.64% 77.91% 85.89% 77.91% 62.58% 92.02% 100.00%
DY 1.55 0.00 0.00 1.46 1.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 32.73% 0.00% 0.00% -
  Horiz. % 140.91% 0.00% 0.00% 132.73% 100.00% - -
P/NAPS 2.08 2.42 2.51 2.83 2.93 2.49 2.63 -14.49%
  QoQ % -14.05% -3.59% -11.31% -3.41% 17.67% -5.32% -
  Horiz. % 79.09% 92.02% 95.44% 107.60% 111.41% 94.68% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. [转贴] [Video:浅谈EURO HOLDINGS BHD, EURO, 7208] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
PARTNERS & BROKERS