Highlights

[TOPGLOV] QoQ Quarter Result on 2018-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 19-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-May-2018  [#3]
Profit Trend QoQ -     7.85%    YoY -     51.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 1,159,965 1,261,965 1,216,856 1,100,574 958,440 938,116 902,415 18.27%
  QoQ % -8.08% 3.71% 10.57% 14.83% 2.17% 3.96% -
  Horiz. % 128.54% 139.84% 134.84% 121.96% 106.21% 103.96% 100.00%
PBT 125,470 141,879 141,987 134,209 124,524 121,990 99,117 17.07%
  QoQ % -11.57% -0.08% 5.80% 7.78% 2.08% 23.08% -
  Horiz. % 126.59% 143.14% 143.25% 135.40% 125.63% 123.08% 100.00%
Tax -18,793 -30,208 -40,007 -14,823 -14,534 -16,045 -933 644.39%
  QoQ % 37.79% 24.49% -169.90% -1.99% 9.42% -1,619.72% -
  Horiz. % 2,014.26% 3,237.73% 4,288.00% 1,588.75% 1,557.77% 1,719.72% 100.00%
NP 106,677 111,671 101,980 119,386 109,990 105,945 98,184 5.70%
  QoQ % -4.47% 9.50% -14.58% 8.54% 3.82% 7.90% -
  Horiz. % 108.65% 113.74% 103.87% 121.59% 112.02% 107.90% 100.00%
NP to SH 105,792 110,055 101,592 117,571 109,010 105,445 98,622 4.80%
  QoQ % -3.87% 8.33% -13.59% 7.85% 3.38% 6.92% -
  Horiz. % 107.27% 111.59% 103.01% 119.21% 110.53% 106.92% 100.00%
Tax Rate 14.98 % 21.29 % 28.18 % 11.04 % 11.67 % 13.15 % 0.94 % 536.49%
  QoQ % -29.64% -24.45% 155.25% -5.40% -11.25% 1,298.94% -
  Horiz. % 1,593.62% 2,264.89% 2,997.87% 1,174.47% 1,241.49% 1,398.94% 100.00%
Total Cost 1,053,288 1,150,294 1,114,876 981,188 848,450 832,171 804,231 19.76%
  QoQ % -8.43% 3.18% 13.63% 15.64% 1.96% 3.47% -
  Horiz. % 130.97% 143.03% 138.63% 122.00% 105.50% 103.47% 100.00%
Net Worth 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,553 15.51%
  QoQ % 1.04% 2.58% 8.00% 6.05% 0.08% 4.45% -
  Horiz. % 124.07% 122.80% 119.72% 110.85% 104.53% 104.45% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - 127,796 87,950 - - 106,516 -
  QoQ % 0.00% 0.00% 45.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.98% 82.57% 0.00% 0.00% 100.00%
Div Payout % - % - % 125.79 % 74.81 % - % - % 108.01 % -
  QoQ % 0.00% 0.00% 68.15% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.46% 69.26% 0.00% 0.00% 100.00%
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,553 15.51%
  QoQ % 1.04% 2.58% 8.00% 6.05% 0.08% 4.45% -
  Horiz. % 124.07% 122.80% 119.72% 110.85% 104.53% 104.45% 100.00%
NOSH 2,554,359 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 1,253,138 60.97%
  QoQ % 0.00% 99.87% 1.71% 0.09% 0.08% 0.09% -
  Horiz. % 203.84% 203.83% 101.98% 100.26% 100.17% 100.09% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 9.20 % 8.85 % 8.38 % 10.85 % 11.48 % 11.29 % 10.88 % -10.61%
  QoQ % 3.95% 5.61% -22.76% -5.49% 1.68% 3.77% -
  Horiz. % 84.56% 81.34% 77.02% 99.72% 105.51% 103.77% 100.00%
ROE 4.23 % 4.44 % 4.21 % 5.26 % 5.17 % 5.00 % 4.89 % -9.24%
  QoQ % -4.73% 5.46% -19.96% 1.74% 3.40% 2.25% -
  Horiz. % 86.50% 90.80% 86.09% 107.57% 105.73% 102.25% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 45.41 49.41 95.22 87.59 76.35 74.79 72.01 -26.53%
  QoQ % -8.10% -48.11% 8.71% 14.72% 2.09% 3.86% -
  Horiz. % 63.06% 68.62% 132.23% 121.64% 106.03% 103.86% 100.00%
EPS 4.14 4.31 7.95 9.36 8.68 8.41 7.87 -34.91%
  QoQ % -3.94% -45.79% -15.06% 7.83% 3.21% 6.86% -
  Horiz. % 52.60% 54.76% 101.02% 118.93% 110.29% 106.86% 100.00%
DPS 0.00 0.00 10.00 7.00 0.00 0.00 8.50 -
  QoQ % 0.00% 0.00% 42.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.65% 82.35% 0.00% 0.00% 100.00%
NAPS 0.9800 0.9700 1.8900 1.7800 1.6800 1.6800 1.6100 -28.24%
  QoQ % 1.03% -48.68% 6.18% 5.95% 0.00% 4.35% -
  Horiz. % 60.87% 60.25% 117.39% 110.56% 104.35% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 45.30 49.28 47.52 42.98 37.43 36.64 35.24 18.28%
  QoQ % -8.08% 3.70% 10.56% 14.83% 2.16% 3.97% -
  Horiz. % 128.55% 139.84% 134.85% 121.96% 106.21% 103.97% 100.00%
EPS 4.13 4.30 3.97 4.59 4.26 4.12 3.85 4.81%
  QoQ % -3.95% 8.31% -13.51% 7.75% 3.40% 7.01% -
  Horiz. % 107.27% 111.69% 103.12% 119.22% 110.65% 107.01% 100.00%
DPS 0.00 0.00 4.99 3.43 0.00 0.00 4.16 -
  QoQ % 0.00% 0.00% 45.48% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.95% 82.45% 0.00% 0.00% 100.00%
NAPS 0.9776 0.9676 0.9433 0.8734 0.8236 0.8230 0.7879 15.51%
  QoQ % 1.03% 2.58% 8.00% 6.05% 0.07% 4.45% -
  Horiz. % 124.08% 122.81% 119.72% 110.85% 104.53% 104.45% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 4.5400 5.9700 11.1400 10.2600 9.7100 6.7300 5.6100 -
P/RPS 10.00 12.08 11.70 11.71 12.72 9.00 7.79 18.17%
  QoQ % -17.22% 3.25% -0.09% -7.94% 41.33% 15.53% -
  Horiz. % 128.37% 155.07% 150.19% 150.32% 163.29% 115.53% 100.00%
P/EPS 109.62 138.56 140.13 109.65 111.82 80.06 71.28 33.34%
  QoQ % -20.89% -1.12% 27.80% -1.94% 39.67% 12.32% -
  Horiz. % 153.79% 194.39% 196.59% 153.83% 156.87% 112.32% 100.00%
EY 0.91 0.72 0.71 0.91 0.89 1.25 1.40 -25.02%
  QoQ % 26.39% 1.41% -21.98% 2.25% -28.80% -10.71% -
  Horiz. % 65.00% 51.43% 50.71% 65.00% 63.57% 89.29% 100.00%
DY 0.00 0.00 0.90 0.68 0.00 0.00 1.52 -
  QoQ % 0.00% 0.00% 32.35% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.21% 44.74% 0.00% 0.00% 100.00%
P/NAPS 4.63 6.15 5.89 5.76 5.78 4.01 3.48 21.03%
  QoQ % -24.72% 4.41% 2.26% -0.35% 44.14% 15.23% -
  Horiz. % 133.05% 176.72% 169.25% 165.52% 166.09% 115.23% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 22/03/19 17/12/18 11/10/18 19/06/18 15/03/18 19/12/17 13/10/17 -
Price 4.4300 5.7400 10.7000 11.6200 9.8500 7.4800 5.9600 -
P/RPS 9.76 11.62 11.24 13.27 12.90 10.00 8.28 11.62%
  QoQ % -16.01% 3.38% -15.30% 2.87% 29.00% 20.77% -
  Horiz. % 117.87% 140.34% 135.75% 160.27% 155.80% 120.77% 100.00%
P/EPS 106.96 133.22 134.60 124.18 113.43 88.98 75.73 25.96%
  QoQ % -19.71% -1.03% 8.39% 9.48% 27.48% 17.50% -
  Horiz. % 141.24% 175.91% 177.74% 163.98% 149.78% 117.50% 100.00%
EY 0.93 0.75 0.74 0.81 0.88 1.12 1.32 -20.87%
  QoQ % 24.00% 1.35% -8.64% -7.95% -21.43% -15.15% -
  Horiz. % 70.45% 56.82% 56.06% 61.36% 66.67% 84.85% 100.00%
DY 0.00 0.00 0.93 0.60 0.00 0.00 1.43 -
  QoQ % 0.00% 0.00% 55.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.03% 41.96% 0.00% 0.00% 100.00%
P/NAPS 4.52 5.92 5.66 6.53 5.86 4.45 3.70 14.32%
  QoQ % -23.65% 4.59% -13.32% 11.43% 31.69% 20.27% -
  Horiz. % 122.16% 160.00% 152.97% 176.49% 158.38% 120.27% 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.
 


 

150  238  460  1298 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.24+0.08 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 SAPNRG-WA 0.130.00 
 ALAM 0.11+0.005 
 ARMADA 0.24-0.01 
 ALAM-WA 0.06+0.005 
 KNM-WB 0.295+0.005 
Partners & Brokers