Highlights

[TOPGLOV] QoQ Quarter Result on 2009-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 23-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2009
Quarter 31-May-2009  [#3]
Profit Trend QoQ -     17.14%    YoY -     61.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 509,895 472,300 424,514 371,965 346,522 386,076 364,534 25.15%
  QoQ % 7.96% 11.26% 14.13% 7.34% -10.25% 5.91% -
  Horiz. % 139.88% 129.56% 116.45% 102.04% 95.06% 105.91% 100.00%
PBT 93,885 86,643 79,451 54,338 44,905 43,298 38,286 82.15%
  QoQ % 8.36% 9.05% 46.22% 21.01% 3.71% 13.09% -
  Horiz. % 245.22% 226.30% 207.52% 141.93% 117.29% 113.09% 100.00%
Tax -21,627 -20,095 -24,468 -11,959 -8,712 -8,783 -13,378 37.86%
  QoQ % -7.62% 17.87% -104.60% -37.27% 0.81% 34.35% -
  Horiz. % 161.66% 150.21% 182.90% 89.39% 65.12% 65.65% 100.00%
NP 72,258 66,548 54,983 42,379 36,193 34,515 24,908 103.80%
  QoQ % 8.58% 21.03% 29.74% 17.09% 4.86% 38.57% -
  Horiz. % 290.10% 267.18% 220.74% 170.14% 145.31% 138.57% 100.00%
NP to SH 70,526 65,208 56,810 42,167 35,997 34,159 25,109 99.45%
  QoQ % 8.16% 14.78% 34.73% 17.14% 5.38% 36.04% -
  Horiz. % 280.88% 259.70% 226.25% 167.94% 143.36% 136.04% 100.00%
Tax Rate 23.04 % 23.19 % 30.80 % 22.01 % 19.40 % 20.29 % 34.94 % -24.30%
  QoQ % -0.65% -24.71% 39.94% 13.45% -4.39% -41.93% -
  Horiz. % 65.94% 66.37% 88.15% 62.99% 55.52% 58.07% 100.00%
Total Cost 437,637 405,752 369,531 329,586 310,329 351,561 339,626 18.47%
  QoQ % 7.86% 9.80% 12.12% 6.21% -11.73% 3.51% -
  Horiz. % 128.86% 119.47% 108.81% 97.04% 91.37% 103.51% 100.00%
Net Worth 904,794 887,470 592,606 798,550 727,598 710,860 671,999 22.00%
  QoQ % 1.95% 49.76% -25.79% 9.75% 2.35% 5.78% -
  Horiz. % 134.64% 132.06% 88.19% 118.83% 108.27% 105.78% 100.00%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - 22,222 20,626 - - 17,660 -
  QoQ % 0.00% 0.00% 7.74% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.83% 116.79% 0.00% 0.00% 100.00%
Div Payout % - % - % 39.12 % 48.92 % - % - % 70.34 % -
  QoQ % 0.00% 0.00% -20.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.62% 69.55% 0.00% 0.00% 100.00%
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 904,794 887,470 592,606 798,550 727,598 710,860 671,999 22.00%
  QoQ % 1.95% 49.76% -25.79% 9.75% 2.35% 5.78% -
  Horiz. % 134.64% 132.06% 88.19% 118.83% 108.27% 105.78% 100.00%
NOSH 299,600 297,210 296,303 294,668 294,574 294,474 294,349 1.19%
  QoQ % 0.80% 0.31% 0.55% 0.03% 0.03% 0.04% -
  Horiz. % 101.78% 100.97% 100.66% 100.11% 100.08% 100.04% 100.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 14.17 % 14.09 % 12.95 % 11.39 % 10.44 % 8.94 % 6.83 % 62.88%
  QoQ % 0.57% 8.80% 13.70% 9.10% 16.78% 30.89% -
  Horiz. % 207.47% 206.30% 189.60% 166.76% 152.86% 130.89% 100.00%
ROE 7.79 % 7.35 % 9.59 % 5.28 % 4.95 % 4.81 % 3.74 % 63.32%
  QoQ % 5.99% -23.36% 81.63% 6.67% 2.91% 28.61% -
  Horiz. % 208.29% 196.52% 256.42% 141.18% 132.35% 128.61% 100.00%
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 170.19 158.91 143.27 126.23 117.63 131.11 123.84 23.68%
  QoQ % 7.10% 10.92% 13.50% 7.31% -10.28% 5.87% -
  Horiz. % 137.43% 128.32% 115.69% 101.93% 94.99% 105.87% 100.00%
EPS 23.54 21.94 9.39 14.31 12.22 11.60 8.53 97.11%
  QoQ % 7.29% 133.65% -34.38% 17.10% 5.34% 35.99% -
  Horiz. % 275.97% 257.21% 110.08% 167.76% 143.26% 135.99% 100.00%
DPS 0.00 0.00 7.50 7.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 7.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 116.67% 0.00% 0.00% 100.00%
NAPS 3.0200 2.9860 2.0000 2.7100 2.4700 2.4140 2.2830 20.57%
  QoQ % 1.14% 49.30% -26.20% 9.72% 2.32% 5.74% -
  Horiz. % 132.28% 130.79% 87.60% 118.70% 108.19% 105.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 19.91 18.44 16.58 14.53 13.53 15.08 14.24 25.11%
  QoQ % 7.97% 11.22% 14.11% 7.39% -10.28% 5.90% -
  Horiz. % 139.82% 129.49% 116.43% 102.04% 95.01% 105.90% 100.00%
EPS 2.75 2.55 2.22 1.65 1.41 1.33 0.98 99.32%
  QoQ % 7.84% 14.86% 34.55% 17.02% 6.02% 35.71% -
  Horiz. % 280.61% 260.20% 226.53% 168.37% 143.88% 135.71% 100.00%
DPS 0.00 0.00 0.87 0.81 0.00 0.00 0.69 -
  QoQ % 0.00% 0.00% 7.41% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.09% 117.39% 0.00% 0.00% 100.00%
NAPS 0.3534 0.3466 0.2314 0.3119 0.2842 0.2776 0.2624 22.02%
  QoQ % 1.96% 49.78% -25.81% 9.75% 2.38% 5.79% -
  Horiz. % 134.68% 132.09% 88.19% 118.86% 108.31% 105.79% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 11.3200 9.1500 6.9500 5.8500 4.4800 3.6800 4.0600 -
P/RPS 6.65 5.76 4.85 4.63 3.81 2.81 3.28 60.40%
  QoQ % 15.45% 18.76% 4.75% 21.52% 35.59% -14.33% -
  Horiz. % 202.74% 175.61% 147.87% 141.16% 116.16% 85.67% 100.00%
P/EPS 48.09 41.70 36.25 40.88 36.66 31.72 47.59 0.70%
  QoQ % 15.32% 15.03% -11.33% 11.51% 15.57% -33.35% -
  Horiz. % 101.05% 87.62% 76.17% 85.90% 77.03% 66.65% 100.00%
EY 2.08 2.40 2.76 2.45 2.73 3.15 2.10 -0.64%
  QoQ % -13.33% -13.04% 12.65% -10.26% -13.33% 50.00% -
  Horiz. % 99.05% 114.29% 131.43% 116.67% 130.00% 150.00% 100.00%
DY 0.00 0.00 1.08 1.20 0.00 0.00 1.48 -
  QoQ % 0.00% 0.00% -10.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 72.97% 81.08% 0.00% 0.00% 100.00%
P/NAPS 3.75 3.06 3.48 2.16 1.81 1.52 1.78 64.56%
  QoQ % 22.55% -12.07% 61.11% 19.34% 19.08% -14.61% -
  Horiz. % 210.67% 171.91% 195.51% 121.35% 101.69% 85.39% 100.00%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 17/03/10 16/12/09 08/10/09 23/06/09 07/04/09 06/01/09 22/10/08 -
Price 12.5600 9.5000 8.1500 6.5000 4.9800 4.0200 3.7800 -
P/RPS 7.38 5.98 5.69 5.15 4.23 3.07 3.05 80.53%
  QoQ % 23.41% 5.10% 10.49% 21.75% 37.79% 0.66% -
  Horiz. % 241.97% 196.07% 186.56% 168.85% 138.69% 100.66% 100.00%
P/EPS 53.36 43.30 42.51 45.42 40.75 34.66 44.31 13.23%
  QoQ % 23.23% 1.86% -6.41% 11.46% 17.57% -21.78% -
  Horiz. % 120.42% 97.72% 95.94% 102.51% 91.97% 78.22% 100.00%
EY 1.87 2.31 2.35 2.20 2.45 2.89 2.26 -11.89%
  QoQ % -19.05% -1.70% 6.82% -10.20% -15.22% 27.88% -
  Horiz. % 82.74% 102.21% 103.98% 97.35% 108.41% 127.88% 100.00%
DY 0.00 0.00 0.92 1.08 0.00 0.00 1.59 -
  QoQ % 0.00% 0.00% -14.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.86% 67.92% 0.00% 0.00% 100.00%
P/NAPS 4.16 3.18 4.08 2.40 2.02 1.67 1.66 84.81%
  QoQ % 30.82% -22.06% 70.00% 18.81% 20.96% 0.60% -
  Horiz. % 250.60% 191.57% 245.78% 144.58% 121.69% 100.60% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers