Highlights

[TOPGLOV] QoQ Quarter Result on 2021-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 09-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2021
Quarter 31-May-2021  [#3]
Profit Trend QoQ -     -29.03%    YoY -     485.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 4,162,744 5,365,482 4,759,253 3,109,116 1,688,324 1,229,777 1,209,100 127.83%
  QoQ % -22.42% 12.74% 53.07% 84.15% 37.29% 1.71% -
  Horiz. % 344.28% 443.76% 393.62% 257.14% 139.63% 101.71% 100.00%
PBT 2,603,506 3,724,994 3,095,525 1,623,554 422,020 130,374 125,452 653.79%
  QoQ % -30.11% 20.33% 90.66% 284.71% 223.70% 3.92% -
  Horiz. % 2,075.30% 2,969.26% 2,467.50% 1,294.16% 336.40% 103.92% 100.00%
Tax -539,080 -823,287 -690,336 -297,541 -71,987 -14,362 -13,695 1,054.58%
  QoQ % 34.52% -19.26% -132.01% -313.33% -401.23% -4.87% -
  Horiz. % 3,936.33% 6,011.59% 5,040.79% 2,172.62% 525.64% 104.87% 100.00%
NP 2,064,426 2,901,707 2,405,189 1,326,013 350,033 116,012 111,757 597.56%
  QoQ % -28.85% 20.64% 81.39% 278.83% 201.72% 3.81% -
  Horiz. % 1,847.25% 2,596.44% 2,152.16% 1,186.51% 313.21% 103.81% 100.00%
NP to SH 2,036,165 2,868,977 2,375,775 1,291,995 347,895 115,683 111,426 592.55%
  QoQ % -29.03% 20.76% 83.88% 271.38% 200.73% 3.82% -
  Horiz. % 1,827.37% 2,574.78% 2,132.16% 1,159.51% 312.22% 103.82% 100.00%
Tax Rate 20.71 % 22.10 % 22.30 % 18.33 % 17.06 % 11.02 % 10.92 % 53.16%
  QoQ % -6.29% -0.90% 21.66% 7.44% 54.81% 0.92% -
  Horiz. % 189.65% 202.38% 204.21% 167.86% 156.23% 100.92% 100.00%
Total Cost 2,098,318 2,463,775 2,354,064 1,783,103 1,338,291 1,113,765 1,097,343 54.00%
  QoQ % -14.83% 4.66% 32.02% 33.24% 20.16% 1.50% -
  Horiz. % 191.22% 224.52% 214.52% 162.49% 121.96% 101.50% 100.00%
Net Worth 6,883,963 6,897,736 5,530,804 4,940,287 3,302,584 3,968,221 2,580,559 92.23%
  QoQ % -0.20% 24.71% 11.95% 49.59% -16.77% 53.77% -
  Horiz. % 266.76% 267.30% 214.33% 191.44% 127.98% 153.77% 100.00%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div 1,440,829 2,021,197 1,322,583 688,400 256,014 - - -
  QoQ % -28.71% 52.82% 92.12% 168.89% 0.00% 0.00% -
  Horiz. % 562.79% 789.49% 516.61% 268.89% 100.00% - -
Div Payout % 70.76 % 70.45 % 55.67 % 53.28 % 73.59 % - % - % -
  QoQ % 0.44% 26.55% 4.49% -27.60% 0.00% 0.00% -
  Horiz. % 96.15% 95.73% 75.65% 72.40% 100.00% - -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 6,883,963 6,897,736 5,530,804 4,940,287 3,302,584 3,968,221 2,580,559 92.23%
  QoQ % -0.20% 24.71% 11.95% 49.59% -16.77% 53.77% -
  Horiz. % 266.76% 267.30% 214.33% 191.44% 127.98% 153.77% 100.00%
NOSH 8,004,609 8,020,623 8,015,659 8,098,832 2,560,143 2,560,143 2,555,009 113.96%
  QoQ % -0.20% 0.06% -1.03% 216.34% 0.00% 0.20% -
  Horiz. % 313.29% 313.92% 313.72% 316.98% 100.20% 100.20% 100.00%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin 49.59 % 54.08 % 50.54 % 42.65 % 20.73 % 9.43 % 9.24 % 206.22%
  QoQ % -8.30% 7.00% 18.50% 105.74% 119.83% 2.06% -
  Horiz. % 536.69% 585.28% 546.97% 461.58% 224.35% 102.06% 100.00%
ROE 29.58 % 41.59 % 42.96 % 26.15 % 10.53 % 2.92 % 4.32 % 260.16%
  QoQ % -28.88% -3.19% 64.28% 148.34% 260.62% -32.41% -
  Horiz. % 684.72% 962.73% 994.44% 605.32% 243.75% 67.59% 100.00%
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 52.00 66.90 59.37 38.39 65.95 48.04 47.32 6.48%
  QoQ % -22.27% 12.68% 54.65% -41.79% 37.28% 1.52% -
  Horiz. % 109.89% 141.38% 125.46% 81.13% 139.37% 101.52% 100.00%
EPS 25.44 35.77 29.64 15.95 13.59 4.52 4.36 223.76%
  QoQ % -28.88% 20.68% 85.83% 17.37% 200.66% 3.67% -
  Horiz. % 583.49% 820.41% 679.82% 365.83% 311.70% 103.67% 100.00%
DPS 18.00 25.20 16.50 8.50 10.00 0.00 0.00 -
  QoQ % -28.57% 52.73% 94.12% -15.00% 0.00% 0.00% -
  Horiz. % 180.00% 252.00% 165.00% 85.00% 100.00% - -
NAPS 0.8600 0.8600 0.6900 0.6100 1.2900 1.5500 1.0100 -10.16%
  QoQ % 0.00% 24.64% 13.11% -52.71% -16.77% 53.47% -
  Horiz. % 85.15% 85.15% 68.32% 60.40% 127.72% 153.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,762
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 50.72 65.38 57.99 37.88 20.57 14.98 14.73 127.85%
  QoQ % -22.42% 12.74% 53.09% 84.15% 37.32% 1.70% -
  Horiz. % 344.33% 443.86% 393.69% 257.16% 139.65% 101.70% 100.00%
EPS 24.81 34.96 28.95 15.74 4.24 1.41 1.36 591.76%
  QoQ % -29.03% 20.76% 83.93% 271.23% 200.71% 3.68% -
  Horiz. % 1,824.26% 2,570.59% 2,128.68% 1,157.35% 311.76% 103.68% 100.00%
DPS 17.56 24.63 16.12 8.39 3.12 0.00 0.00 -
  QoQ % -28.70% 52.79% 92.13% 168.91% 0.00% 0.00% -
  Horiz. % 562.82% 789.42% 516.67% 268.91% 100.00% - -
NAPS 0.8388 0.8405 0.6739 0.6020 0.4024 0.4835 0.3144 92.25%
  QoQ % -0.20% 24.72% 11.94% 49.60% -16.77% 53.78% -
  Horiz. % 266.79% 267.33% 214.34% 191.48% 127.99% 153.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 5.1800 5.2400 7.1200 26.2800 13.3000 5.6400 4.5000 -
P/RPS 9.96 7.83 11.99 68.46 20.17 11.74 9.51 3.13%
  QoQ % 27.20% -34.70% -82.49% 239.41% 71.81% 23.45% -
  Horiz. % 104.73% 82.33% 126.08% 719.87% 212.09% 123.45% 100.00%
P/EPS 20.36 14.65 24.02 164.74 97.87 124.82 103.19 -66.07%
  QoQ % 38.98% -39.01% -85.42% 68.33% -21.59% 20.96% -
  Horiz. % 19.73% 14.20% 23.28% 159.65% 94.84% 120.96% 100.00%
EY 4.91 6.83 4.16 0.61 1.02 0.80 0.97 194.52%
  QoQ % -28.11% 64.18% 581.97% -40.20% 27.50% -17.53% -
  Horiz. % 506.19% 704.12% 428.87% 62.89% 105.15% 82.47% 100.00%
DY 3.47 4.81 2.32 0.32 0.75 0.00 0.00 -
  QoQ % -27.86% 107.33% 625.00% -57.33% 0.00% 0.00% -
  Horiz. % 462.67% 641.33% 309.33% 42.67% 100.00% - -
P/NAPS 6.02 6.09 10.32 43.08 10.31 3.64 4.46 22.11%
  QoQ % -1.15% -40.99% -76.04% 317.85% 183.24% -18.39% -
  Horiz. % 134.98% 136.55% 231.39% 965.92% 231.17% 81.61% 100.00%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 09/06/21 09/03/21 09/12/20 17/09/20 11/06/20 19/03/20 17/12/19 -
Price 4.8800 5.1900 6.8400 7.7900 17.3600 5.8500 4.4300 -
P/RPS 9.38 7.76 11.52 20.29 26.32 12.18 9.36 0.14%
  QoQ % 20.88% -32.64% -43.22% -22.91% 116.09% 30.13% -
  Horiz. % 100.21% 82.91% 123.08% 216.77% 281.20% 130.13% 100.00%
P/EPS 19.18 14.51 23.08 48.83 127.75 129.46 101.58 -67.05%
  QoQ % 32.18% -37.13% -52.73% -61.78% -1.32% 27.45% -
  Horiz. % 18.88% 14.28% 22.72% 48.07% 125.76% 127.45% 100.00%
EY 5.21 6.89 4.33 2.05 0.78 0.77 0.98 204.30%
  QoQ % -24.38% 59.12% 111.22% 162.82% 1.30% -21.43% -
  Horiz. % 531.63% 703.06% 441.84% 209.18% 79.59% 78.57% 100.00%
DY 3.69 4.86 2.41 1.09 0.58 0.00 0.00 -
  QoQ % -24.07% 101.66% 121.10% 87.93% 0.00% 0.00% -
  Horiz. % 636.21% 837.93% 415.52% 187.93% 100.00% - -
P/NAPS 5.67 6.03 9.91 12.77 13.46 3.77 4.39 18.58%
  QoQ % -5.97% -39.15% -22.40% -5.13% 257.03% -14.12% -
  Horiz. % 129.16% 137.36% 225.74% 290.89% 306.61% 85.88% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

473  380  544 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.405+0.025 
 SAUDEE 0.105-0.015 
 PERMAJU 0.090.00 
 KANGER 0.06-0.005 
 SYSTECH 0.3050.00 
 YLI 0.46+0.04 
 EMICO 0.31+0.005 
 GREENYB 0.33-0.05 
 SERBADK-WA 0.095+0.005 
 PAOS-WA 0.135+0.035 
PARTNERS & BROKERS