Highlights

[TOPGLOV] QoQ Quarter Result on 2012-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 14-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 31-May-2012  [#3]
Profit Trend QoQ -     0.66%    YoY -     110.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 576,418 584,575 607,325 603,295 548,991 554,843 541,836 4.21%
  QoQ % -1.40% -3.75% 0.67% 9.89% -1.05% 2.40% -
  Horiz. % 106.38% 107.89% 112.09% 111.34% 101.32% 102.40% 100.00%
PBT 61,389 70,383 66,626 63,683 68,802 41,591 35,058 45.33%
  QoQ % -12.78% 5.64% 4.62% -7.44% 65.43% 18.63% -
  Horiz. % 175.11% 200.76% 190.05% 181.65% 196.25% 118.63% 100.00%
Tax -10,063 -11,487 -838 -8,837 -14,606 -9,136 -8,240 14.27%
  QoQ % 12.40% -1,270.76% 90.52% 39.50% -59.87% -10.87% -
  Horiz. % 122.12% 139.41% 10.17% 107.25% 177.26% 110.87% 100.00%
NP 51,326 58,896 65,788 54,846 54,196 32,455 26,818 54.21%
  QoQ % -12.85% -10.48% 19.95% 1.20% 66.99% 21.02% -
  Horiz. % 191.39% 219.61% 245.31% 204.51% 202.09% 121.02% 100.00%
NP to SH 50,315 57,492 64,029 53,810 53,455 31,432 26,034 55.22%
  QoQ % -12.48% -10.21% 18.99% 0.66% 70.07% 20.73% -
  Horiz. % 193.27% 220.83% 245.94% 206.69% 205.33% 120.73% 100.00%
Tax Rate 16.39 % 16.32 % 1.26 % 13.88 % 21.23 % 21.97 % 23.50 % -21.37%
  QoQ % 0.43% 1,195.24% -90.92% -34.62% -3.37% -6.51% -
  Horiz. % 69.74% 69.45% 5.36% 59.06% 90.34% 93.49% 100.00%
Total Cost 525,092 525,679 541,537 548,449 494,795 522,388 515,018 1.30%
  QoQ % -0.11% -2.93% -1.26% 10.84% -5.28% 1.43% -
  Horiz. % 101.96% 102.07% 105.15% 106.49% 96.07% 101.43% 100.00%
Net Worth 1,342,971 1,342,924 1,280,154 1,206,086 1,194,075 1,187,981 1,143,580 11.32%
  QoQ % 0.00% 4.90% 6.14% 1.01% 0.51% 3.88% -
  Horiz. % 117.44% 117.43% 111.94% 105.47% 104.42% 103.88% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - 55,658 43,295 - - 37,089 -
  QoQ % 0.00% 0.00% 28.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.07% 116.73% 0.00% 0.00% 100.00%
Div Payout % - % - % 86.93 % 80.46 % - % - % 142.46 % -
  QoQ % 0.00% 0.00% 8.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 61.02% 56.48% 0.00% 0.00% 100.00%
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 1,342,971 1,342,924 1,280,154 1,206,086 1,194,075 1,187,981 1,143,580 11.32%
  QoQ % 0.00% 4.90% 6.14% 1.01% 0.51% 3.88% -
  Horiz. % 117.44% 117.43% 111.94% 105.47% 104.42% 103.88% 100.00%
NOSH 618,880 618,858 618,432 618,505 618,692 618,740 618,151 0.08%
  QoQ % 0.00% 0.07% -0.01% -0.03% -0.01% 0.10% -
  Horiz. % 100.12% 100.11% 100.05% 100.06% 100.09% 100.10% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 8.90 % 10.08 % 10.83 % 9.09 % 9.87 % 5.85 % 4.95 % 47.91%
  QoQ % -11.71% -6.93% 19.14% -7.90% 68.72% 18.18% -
  Horiz. % 179.80% 203.64% 218.79% 183.64% 199.39% 118.18% 100.00%
ROE 3.75 % 4.28 % 5.00 % 4.46 % 4.48 % 2.65 % 2.28 % 39.38%
  QoQ % -12.38% -14.40% 12.11% -0.45% 69.06% 16.23% -
  Horiz. % 164.47% 187.72% 219.30% 195.61% 196.49% 116.23% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 93.14 94.46 98.20 97.54 88.73 89.67 87.65 4.14%
  QoQ % -1.40% -3.81% 0.68% 9.93% -1.05% 2.30% -
  Horiz. % 106.26% 107.77% 112.04% 111.28% 101.23% 102.30% 100.00%
EPS 8.13 9.29 10.35 8.70 8.64 5.08 4.21 55.14%
  QoQ % -12.49% -10.24% 18.97% 0.69% 70.08% 20.67% -
  Horiz. % 193.11% 220.67% 245.84% 206.65% 205.23% 120.67% 100.00%
DPS 0.00 0.00 9.00 7.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 28.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 116.67% 0.00% 0.00% 100.00%
NAPS 2.1700 2.1700 2.0700 1.9500 1.9300 1.9200 1.8500 11.23%
  QoQ % 0.00% 4.83% 6.15% 1.04% 0.52% 3.78% -
  Horiz. % 117.30% 117.30% 111.89% 105.41% 104.32% 103.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 22.51 22.83 23.72 23.56 21.44 21.67 21.16 4.21%
  QoQ % -1.40% -3.75% 0.68% 9.89% -1.06% 2.41% -
  Horiz. % 106.38% 107.89% 112.10% 111.34% 101.32% 102.41% 100.00%
EPS 1.96 2.25 2.50 2.10 2.09 1.23 1.02 54.62%
  QoQ % -12.89% -10.00% 19.05% 0.48% 69.92% 20.59% -
  Horiz. % 192.16% 220.59% 245.10% 205.88% 204.90% 120.59% 100.00%
DPS 0.00 0.00 2.17 1.69 0.00 0.00 1.45 -
  QoQ % 0.00% 0.00% 28.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.66% 116.55% 0.00% 0.00% 100.00%
NAPS 0.5245 0.5245 0.4999 0.4710 0.4663 0.4639 0.4466 11.33%
  QoQ % 0.00% 4.92% 6.14% 1.01% 0.52% 3.87% -
  Horiz. % 117.44% 117.44% 111.93% 105.46% 104.41% 103.87% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 5.4900 5.6400 5.2900 4.4700 4.8700 4.6100 4.8600 -
P/RPS 5.89 5.97 5.39 4.58 5.49 5.14 5.54 4.17%
  QoQ % -1.34% 10.76% 17.69% -16.58% 6.81% -7.22% -
  Horiz. % 106.32% 107.76% 97.29% 82.67% 99.10% 92.78% 100.00%
P/EPS 67.53 60.71 51.09 51.38 56.37 90.75 115.40 -30.06%
  QoQ % 11.23% 18.83% -0.56% -8.85% -37.88% -21.36% -
  Horiz. % 58.52% 52.61% 44.27% 44.52% 48.85% 78.64% 100.00%
EY 1.48 1.65 1.96 1.95 1.77 1.10 0.87 42.55%
  QoQ % -10.30% -15.82% 0.51% 10.17% 60.91% 26.44% -
  Horiz. % 170.11% 189.66% 225.29% 224.14% 203.45% 126.44% 100.00%
DY 0.00 0.00 1.70 1.57 0.00 0.00 1.23 -
  QoQ % 0.00% 0.00% 8.28% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 138.21% 127.64% 0.00% 0.00% 100.00%
P/NAPS 2.53 2.60 2.56 2.29 2.52 2.40 2.63 -2.55%
  QoQ % -2.69% 1.56% 11.79% -9.13% 5.00% -8.75% -
  Horiz. % 96.20% 98.86% 97.34% 87.07% 95.82% 91.25% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 16/12/11 11/10/11 -
Price 5.4100 5.7000 5.1500 4.6600 4.9200 4.4400 4.0700 -
P/RPS 5.81 6.03 5.24 4.78 5.54 4.95 4.64 16.19%
  QoQ % -3.65% 15.08% 9.62% -13.72% 11.92% 6.68% -
  Horiz. % 125.22% 129.96% 112.93% 103.02% 119.40% 106.68% 100.00%
P/EPS 66.54 61.36 49.74 53.56 56.94 87.40 96.64 -22.04%
  QoQ % 8.44% 23.36% -7.13% -5.94% -34.85% -9.56% -
  Horiz. % 68.85% 63.49% 51.47% 55.42% 58.92% 90.44% 100.00%
EY 1.50 1.63 2.01 1.87 1.76 1.14 1.03 28.51%
  QoQ % -7.98% -18.91% 7.49% 6.25% 54.39% 10.68% -
  Horiz. % 145.63% 158.25% 195.15% 181.55% 170.87% 110.68% 100.00%
DY 0.00 0.00 1.75 1.50 0.00 0.00 1.47 -
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.05% 102.04% 0.00% 0.00% 100.00%
P/NAPS 2.49 2.63 2.49 2.39 2.55 2.31 2.20 8.61%
  QoQ % -5.32% 5.62% 4.18% -6.27% 10.39% 5.00% -
  Horiz. % 113.18% 119.55% 113.18% 108.64% 115.91% 105.00% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers