Highlights

[TOPGLOV] QoQ Quarter Result on 2010-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 31-May-2010  [#3]
Profit Trend QoQ -     -8.57%    YoY -     52.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 485,208 491,509 541,386 555,851 509,895 472,300 424,514 9.34%
  QoQ % -1.28% -9.21% -2.60% 9.01% 7.96% 11.26% -
  Horiz. % 114.30% 115.78% 127.53% 130.94% 120.11% 111.26% 100.00%
PBT 31,475 44,405 41,109 83,324 93,885 86,643 79,451 -46.15%
  QoQ % -29.12% 8.02% -50.66% -11.25% 8.36% 9.05% -
  Horiz. % 39.62% 55.89% 51.74% 104.87% 118.17% 109.05% 100.00%
Tax -5,535 -8,072 5,116 -17,944 -21,627 -20,095 -24,468 -62.97%
  QoQ % 31.43% -257.78% 128.51% 17.03% -7.62% 17.87% -
  Horiz. % 22.62% 32.99% -20.91% 73.34% 88.39% 82.13% 100.00%
NP 25,940 36,333 46,225 65,380 72,258 66,548 54,983 -39.48%
  QoQ % -28.60% -21.40% -29.30% -9.52% 8.58% 21.03% -
  Horiz. % 47.18% 66.08% 84.07% 118.91% 131.42% 121.03% 100.00%
NP to SH 25,410 36,050 45,013 64,484 70,526 65,208 56,810 -41.60%
  QoQ % -29.51% -19.91% -30.20% -8.57% 8.16% 14.78% -
  Horiz. % 44.73% 63.46% 79.23% 113.51% 124.14% 114.78% 100.00%
Tax Rate 17.59 % 18.18 % -12.44 % 21.54 % 23.04 % 23.19 % 30.80 % -31.24%
  QoQ % -3.25% 246.14% -157.75% -6.51% -0.65% -24.71% -
  Horiz. % 57.11% 59.03% -40.39% 69.94% 74.81% 75.29% 100.00%
Total Cost 459,268 455,176 495,161 490,471 437,637 405,752 369,531 15.64%
  QoQ % 0.90% -8.08% 0.96% 12.07% 7.86% 9.80% -
  Horiz. % 124.28% 123.18% 134.00% 132.73% 118.43% 109.80% 100.00%
Net Worth 1,125,211 1,174,871 1,117,315 1,019,761 904,794 887,470 592,606 53.52%
  QoQ % -4.23% 5.15% 9.57% 12.71% 1.95% 49.76% -
  Horiz. % 189.87% 198.25% 188.54% 172.08% 152.68% 149.76% 100.00%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - 43,211 42,363 - - 22,222 -
  QoQ % 0.00% 0.00% 2.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 194.45% 190.63% 0.00% 0.00% 100.00%
Div Payout % - % - % 96.00 % 65.70 % - % - % 39.12 % -
  QoQ % 0.00% 0.00% 46.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 245.40% 167.94% 0.00% 0.00% 100.00%
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 1,125,211 1,174,871 1,117,315 1,019,761 904,794 887,470 592,606 53.52%
  QoQ % -4.23% 5.15% 9.57% 12.71% 1.95% 49.76% -
  Horiz. % 189.87% 198.25% 188.54% 172.08% 152.68% 149.76% 100.00%
NOSH 618,248 618,353 617,301 302,599 299,600 297,210 296,303 63.51%
  QoQ % -0.02% 0.17% 104.00% 1.00% 0.80% 0.31% -
  Horiz. % 208.65% 208.69% 208.33% 102.12% 101.11% 100.31% 100.00%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 5.35 % 7.39 % 8.54 % 11.76 % 14.17 % 14.09 % 12.95 % -44.62%
  QoQ % -27.60% -13.47% -27.38% -17.01% 0.57% 8.80% -
  Horiz. % 41.31% 57.07% 65.95% 90.81% 109.42% 108.80% 100.00%
ROE 2.26 % 3.07 % 4.03 % 6.32 % 7.79 % 7.35 % 9.59 % -61.95%
  QoQ % -26.38% -23.82% -36.23% -18.87% 5.99% -23.36% -
  Horiz. % 23.57% 32.01% 42.02% 65.90% 81.23% 76.64% 100.00%
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 78.48 79.49 87.70 183.69 170.19 158.91 143.27 -33.13%
  QoQ % -1.27% -9.36% -52.26% 7.93% 7.10% 10.92% -
  Horiz. % 54.78% 55.48% 61.21% 128.21% 118.79% 110.92% 100.00%
EPS 4.11 5.83 7.30 21.31 23.54 21.94 9.39 -42.44%
  QoQ % -29.50% -20.14% -65.74% -9.47% 7.29% 133.65% -
  Horiz. % 43.77% 62.09% 77.74% 226.94% 250.69% 233.65% 100.00%
DPS 0.00 0.00 7.00 14.00 0.00 0.00 7.50 -
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.33% 186.67% 0.00% 0.00% 100.00%
NAPS 1.8200 1.9000 1.8100 3.3700 3.0200 2.9860 2.0000 -6.11%
  QoQ % -4.21% 4.97% -46.29% 11.59% 1.14% 49.30% -
  Horiz. % 91.00% 95.00% 90.50% 168.50% 151.00% 149.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 18.95 19.20 21.14 21.71 19.91 18.44 16.58 9.34%
  QoQ % -1.30% -9.18% -2.63% 9.04% 7.97% 11.22% -
  Horiz. % 114.29% 115.80% 127.50% 130.94% 120.08% 111.22% 100.00%
EPS 0.99 1.41 1.76 2.52 2.75 2.55 2.22 -41.72%
  QoQ % -29.79% -19.89% -30.16% -8.36% 7.84% 14.86% -
  Horiz. % 44.59% 63.51% 79.28% 113.51% 123.87% 114.86% 100.00%
DPS 0.00 0.00 1.69 1.65 0.00 0.00 0.87 -
  QoQ % 0.00% 0.00% 2.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 194.25% 189.66% 0.00% 0.00% 100.00%
NAPS 0.4394 0.4588 0.4364 0.3983 0.3534 0.3466 0.2314 53.52%
  QoQ % -4.23% 5.13% 9.57% 12.71% 1.96% 49.78% -
  Horiz. % 189.89% 198.27% 188.59% 172.13% 152.72% 149.78% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 4.8900 5.7000 6.0700 12.2800 11.3200 9.1500 6.9500 -
P/RPS 6.23 7.17 6.92 6.69 6.65 5.76 4.85 18.22%
  QoQ % -13.11% 3.61% 3.44% 0.60% 15.45% 18.76% -
  Horiz. % 128.45% 147.84% 142.68% 137.94% 137.11% 118.76% 100.00%
P/EPS 118.98 97.77 83.24 57.63 48.09 41.70 36.25 121.34%
  QoQ % 21.69% 17.46% 44.44% 19.84% 15.32% 15.03% -
  Horiz. % 328.22% 269.71% 229.63% 158.98% 132.66% 115.03% 100.00%
EY 0.84 1.02 1.20 1.74 2.08 2.40 2.76 -54.85%
  QoQ % -17.65% -15.00% -31.03% -16.35% -13.33% -13.04% -
  Horiz. % 30.43% 36.96% 43.48% 63.04% 75.36% 86.96% 100.00%
DY 0.00 0.00 1.15 1.14 0.00 0.00 1.08 -
  QoQ % 0.00% 0.00% 0.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.48% 105.56% 0.00% 0.00% 100.00%
P/NAPS 2.69 3.00 3.35 3.64 3.75 3.06 3.48 -15.81%
  QoQ % -10.33% -10.45% -7.97% -2.93% 22.55% -12.07% -
  Horiz. % 77.30% 86.21% 96.26% 104.60% 107.76% 87.93% 100.00%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 16/03/11 15/12/10 06/10/10 17/06/10 17/03/10 16/12/09 08/10/09 -
Price 5.2800 5.4500 5.6900 12.8400 12.5600 9.5000 8.1500 -
P/RPS 6.73 6.86 6.49 6.99 7.38 5.98 5.69 11.88%
  QoQ % -1.90% 5.70% -7.15% -5.28% 23.41% 5.10% -
  Horiz. % 118.28% 120.56% 114.06% 122.85% 129.70% 105.10% 100.00%
P/EPS 128.47 93.48 78.03 60.25 53.36 43.30 42.51 109.45%
  QoQ % 37.43% 19.80% 29.51% 12.91% 23.23% 1.86% -
  Horiz. % 302.21% 219.90% 183.56% 141.73% 125.52% 101.86% 100.00%
EY 0.78 1.07 1.28 1.66 1.87 2.31 2.35 -52.16%
  QoQ % -27.10% -16.41% -22.89% -11.23% -19.05% -1.70% -
  Horiz. % 33.19% 45.53% 54.47% 70.64% 79.57% 98.30% 100.00%
DY 0.00 0.00 1.23 1.09 0.00 0.00 0.92 -
  QoQ % 0.00% 0.00% 12.84% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.70% 118.48% 0.00% 0.00% 100.00%
P/NAPS 2.90 2.87 3.14 3.81 4.16 3.18 4.08 -20.40%
  QoQ % 1.05% -8.60% -17.59% -8.41% 30.82% -22.06% -
  Horiz. % 71.08% 70.34% 76.96% 93.38% 101.96% 77.94% 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