Highlights

[TOPGLOV] QoQ Quarter Result on 2017-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 13-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-Aug-2017  [#4]
Profit Trend QoQ -     26.91%    YoY -     50.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 1,100,574 958,440 938,116 902,415 869,641 851,537 785,583 25.23%
  QoQ % 14.83% 2.17% 3.96% 3.77% 2.13% 8.40% -
  Horiz. % 140.10% 122.00% 119.42% 114.87% 110.70% 108.40% 100.00%
PBT 134,209 124,524 121,990 99,117 91,504 102,728 89,756 30.79%
  QoQ % 7.78% 2.08% 23.08% 8.32% -10.93% 14.45% -
  Horiz. % 149.53% 138.74% 135.91% 110.43% 101.95% 114.45% 100.00%
Tax -14,823 -14,534 -16,045 -933 -13,955 -19,526 -16,122 -5.45%
  QoQ % -1.99% 9.42% -1,619.72% 93.31% 28.53% -21.11% -
  Horiz. % 91.94% 90.15% 99.52% 5.79% 86.56% 121.11% 100.00%
NP 119,386 109,990 105,945 98,184 77,549 83,202 73,634 38.05%
  QoQ % 8.54% 3.82% 7.90% 26.61% -6.79% 12.99% -
  Horiz. % 162.13% 149.37% 143.88% 133.34% 105.32% 112.99% 100.00%
NP to SH 117,571 109,010 105,445 98,622 77,713 83,054 73,315 37.05%
  QoQ % 7.85% 3.38% 6.92% 26.91% -6.43% 13.28% -
  Horiz. % 160.36% 148.69% 143.82% 134.52% 106.00% 113.28% 100.00%
Tax Rate 11.04 % 11.67 % 13.15 % 0.94 % 15.25 % 19.01 % 17.96 % -27.73%
  QoQ % -5.40% -11.25% 1,298.94% -93.84% -19.78% 5.85% -
  Horiz. % 61.47% 64.98% 73.22% 5.23% 84.91% 105.85% 100.00%
Total Cost 981,188 848,450 832,171 804,231 792,092 768,335 711,949 23.87%
  QoQ % 15.64% 1.96% 3.47% 1.53% 3.09% 7.92% -
  Horiz. % 137.82% 119.17% 116.89% 112.96% 111.26% 107.92% 100.00%
Net Worth 2,236,463 2,108,917 2,107,270 2,017,553 1,905,221 1,891,576 1,917,469 10.81%
  QoQ % 6.05% 0.08% 4.45% 5.90% 0.72% -1.35% -
  Horiz. % 116.64% 109.98% 109.90% 105.22% 99.36% 98.65% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 87,950 - - 106,516 75,206 - - -
  QoQ % 0.00% 0.00% 0.00% 41.63% 0.00% 0.00% -
  Horiz. % 116.95% 0.00% 0.00% 141.63% 100.00% - -
Div Payout % 74.81 % - % - % 108.01 % 96.77 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 11.62% 0.00% 0.00% -
  Horiz. % 77.31% 0.00% 0.00% 111.62% 100.00% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 2,236,463 2,108,917 2,107,270 2,017,553 1,905,221 1,891,576 1,917,469 10.81%
  QoQ % 6.05% 0.08% 4.45% 5.90% 0.72% -1.35% -
  Horiz. % 116.64% 109.98% 109.90% 105.22% 99.36% 98.65% 100.00%
NOSH 1,256,440 1,255,308 1,254,328 1,253,138 1,253,435 1,252,699 1,253,247 0.17%
  QoQ % 0.09% 0.08% 0.09% -0.02% 0.06% -0.04% -
  Horiz. % 100.25% 100.16% 100.09% 99.99% 100.01% 99.96% 100.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 10.85 % 11.48 % 11.29 % 10.88 % 8.92 % 9.77 % 9.37 % 10.28%
  QoQ % -5.49% 1.68% 3.77% 21.97% -8.70% 4.27% -
  Horiz. % 115.80% 122.52% 120.49% 116.12% 95.20% 104.27% 100.00%
ROE 5.26 % 5.17 % 5.00 % 4.89 % 4.08 % 4.39 % 3.82 % 23.79%
  QoQ % 1.74% 3.40% 2.25% 19.85% -7.06% 14.92% -
  Horiz. % 137.70% 135.34% 130.89% 128.01% 106.81% 114.92% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 87.59 76.35 74.79 72.01 69.38 67.98 62.68 25.02%
  QoQ % 14.72% 2.09% 3.86% 3.79% 2.06% 8.46% -
  Horiz. % 139.74% 121.81% 119.32% 114.89% 110.69% 108.46% 100.00%
EPS 9.36 8.68 8.41 7.87 6.20 6.63 5.85 36.84%
  QoQ % 7.83% 3.21% 6.86% 26.94% -6.49% 13.33% -
  Horiz. % 160.00% 148.38% 143.76% 134.53% 105.98% 113.33% 100.00%
DPS 7.00 0.00 0.00 8.50 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 41.67% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 141.67% 100.00% - -
NAPS 1.7800 1.6800 1.6800 1.6100 1.5200 1.5100 1.5300 10.63%
  QoQ % 5.95% 0.00% 4.35% 5.92% 0.66% -1.31% -
  Horiz. % 116.34% 109.80% 109.80% 105.23% 99.35% 98.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 42.98 37.43 36.64 35.24 33.96 33.26 30.68 25.23%
  QoQ % 14.83% 2.16% 3.97% 3.77% 2.10% 8.41% -
  Horiz. % 140.09% 122.00% 119.43% 114.86% 110.69% 108.41% 100.00%
EPS 4.59 4.26 4.12 3.85 3.03 3.24 2.86 37.12%
  QoQ % 7.75% 3.40% 7.01% 27.06% -6.48% 13.29% -
  Horiz. % 160.49% 148.95% 144.06% 134.62% 105.94% 113.29% 100.00%
DPS 3.43 0.00 0.00 4.16 2.94 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 41.50% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 141.50% 100.00% - -
NAPS 0.8734 0.8236 0.8230 0.7879 0.7441 0.7387 0.7488 10.82%
  QoQ % 6.05% 0.07% 4.45% 5.89% 0.73% -1.35% -
  Horiz. % 116.64% 109.99% 109.91% 105.22% 99.37% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 10.2600 9.7100 6.7300 5.6100 5.2700 5.0300 5.2800 -
P/RPS 11.71 12.72 9.00 7.79 7.60 7.40 8.42 24.62%
  QoQ % -7.94% 41.33% 15.53% 2.50% 2.70% -12.11% -
  Horiz. % 139.07% 151.07% 106.89% 92.52% 90.26% 87.89% 100.00%
P/EPS 109.65 111.82 80.06 71.28 85.00 75.87 90.26 13.87%
  QoQ % -1.94% 39.67% 12.32% -16.14% 12.03% -15.94% -
  Horiz. % 121.48% 123.89% 88.70% 78.97% 94.17% 84.06% 100.00%
EY 0.91 0.89 1.25 1.40 1.18 1.32 1.11 -12.42%
  QoQ % 2.25% -28.80% -10.71% 18.64% -10.61% 18.92% -
  Horiz. % 81.98% 80.18% 112.61% 126.13% 106.31% 118.92% 100.00%
DY 0.68 0.00 0.00 1.52 1.14 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 59.65% 0.00% 0.00% 133.33% 100.00% - -
P/NAPS 5.76 5.78 4.01 3.48 3.47 3.33 3.45 40.78%
  QoQ % -0.35% 44.14% 15.23% 0.29% 4.20% -3.48% -
  Horiz. % 166.96% 167.54% 116.23% 100.87% 100.58% 96.52% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 19/06/18 15/03/18 19/12/17 13/10/17 16/06/17 16/03/17 15/12/16 -
Price 11.6200 9.8500 7.4800 5.9600 5.6100 5.2500 5.0600 -
P/RPS 13.27 12.90 10.00 8.28 8.09 7.72 8.07 39.36%
  QoQ % 2.87% 29.00% 20.77% 2.35% 4.79% -4.34% -
  Horiz. % 164.44% 159.85% 123.92% 102.60% 100.25% 95.66% 100.00%
P/EPS 124.18 113.43 88.98 75.73 90.48 79.19 86.50 27.29%
  QoQ % 9.48% 27.48% 17.50% -16.30% 14.26% -8.45% -
  Horiz. % 143.56% 131.13% 102.87% 87.55% 104.60% 91.55% 100.00%
EY 0.81 0.88 1.12 1.32 1.11 1.26 1.16 -21.31%
  QoQ % -7.95% -21.43% -15.15% 18.92% -11.90% 8.62% -
  Horiz. % 69.83% 75.86% 96.55% 113.79% 95.69% 108.62% 100.00%
DY 0.60 0.00 0.00 1.43 1.07 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 33.64% 0.00% 0.00% -
  Horiz. % 56.07% 0.00% 0.00% 133.64% 100.00% - -
P/NAPS 6.53 5.86 4.45 3.70 3.69 3.48 3.31 57.36%
  QoQ % 11.43% 31.69% 20.27% 0.27% 6.03% 5.14% -
  Horiz. % 197.28% 177.04% 134.44% 111.78% 111.48% 105.14% 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