Highlights

[TOPGLOV] QoQ TTM Result on 2014-02-28 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 20-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 28-Feb-2014  [#2]
Profit Trend QoQ -     -4.63%    YoY -     -20.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 2,269,008 2,275,366 2,244,414 2,274,498 2,302,645 2,313,234 2,372,400 -2.92%
  QoQ % -0.28% 1.38% -1.32% -1.22% -0.46% -2.49% -
  Horiz. % 95.64% 95.91% 94.61% 95.87% 97.06% 97.51% 100.00%
PBT 213,522 216,310 234,121 222,381 233,661 242,204 241,771 -7.94%
  QoQ % -1.29% -7.61% 5.28% -4.83% -3.53% 0.18% -
  Horiz. % 88.32% 89.47% 96.84% 91.98% 96.65% 100.18% 100.00%
Tax -32,890 -32,745 -45,905 -35,608 -37,782 -39,375 -24,216 22.62%
  QoQ % -0.44% 28.67% -28.92% 5.75% 4.05% -62.60% -
  Horiz. % 135.82% 135.22% 189.56% 147.04% 156.02% 162.60% 100.00%
NP 180,632 183,565 188,216 186,773 195,879 202,829 217,555 -11.65%
  QoQ % -1.60% -2.47% 0.77% -4.65% -3.43% -6.77% -
  Horiz. % 83.03% 84.38% 86.51% 85.85% 90.04% 93.23% 100.00%
NP to SH 178,929 180,523 182,626 180,524 189,285 196,500 212,107 -10.71%
  QoQ % -0.88% -1.15% 1.16% -4.63% -3.67% -7.36% -
  Horiz. % 84.36% 85.11% 86.10% 85.11% 89.24% 92.64% 100.00%
Tax Rate 15.40 % 15.14 % 19.61 % 16.01 % 16.17 % 16.26 % 10.02 % 33.14%
  QoQ % 1.72% -22.79% 22.49% -0.99% -0.55% 62.28% -
  Horiz. % 153.69% 151.10% 195.71% 159.78% 161.38% 162.28% 100.00%
Total Cost 2,088,376 2,091,801 2,056,198 2,087,725 2,106,766 2,110,405 2,154,845 -2.07%
  QoQ % -0.16% 1.73% -1.51% -0.90% -0.17% -2.06% -
  Horiz. % 96.92% 97.07% 95.42% 96.89% 97.77% 97.94% 100.00%
Net Worth 1,451,187 1,395,729 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 5.22%
  QoQ % 3.97% 3.67% -0.43% -5.59% 6.37% 0.14% -
  Horiz. % 107.94% 103.82% 100.14% 100.57% 106.52% 100.14% 100.00%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 99,256 99,256 99,266 99,207 99,207 99,207 99,027 0.15%
  QoQ % 0.00% -0.01% 0.06% 0.00% 0.00% 0.18% -
  Horiz. % 100.23% 100.23% 100.24% 100.18% 100.18% 100.18% 100.00%
Div Payout % 55.47 % 54.98 % 54.35 % 54.96 % 52.41 % 50.49 % 46.69 % 12.16%
  QoQ % 0.89% 1.16% -1.11% 4.87% 3.80% 8.14% -
  Horiz. % 118.80% 117.76% 116.41% 117.71% 112.25% 108.14% 100.00%
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 1,451,187 1,395,729 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 5.22%
  QoQ % 3.97% 3.67% -0.43% -5.59% 6.37% 0.14% -
  Horiz. % 107.94% 103.82% 100.14% 100.57% 106.52% 100.14% 100.00%
NOSH 620,165 620,324 620,395 620,208 619,938 620,428 619,553 0.07%
  QoQ % -0.03% -0.01% 0.03% 0.04% -0.08% 0.14% -
  Horiz. % 100.10% 100.12% 100.14% 100.11% 100.06% 100.14% 100.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 7.96 % 8.07 % 8.39 % 8.21 % 8.51 % 8.77 % 9.17 % -8.99%
  QoQ % -1.36% -3.81% 2.19% -3.53% -2.96% -4.36% -
  Horiz. % 86.80% 88.00% 91.49% 89.53% 92.80% 95.64% 100.00%
ROE 12.33 % 12.93 % 13.57 % 13.35 % 13.22 % 14.60 % 15.78 % -15.15%
  QoQ % -4.64% -4.72% 1.65% 0.98% -9.45% -7.48% -
  Horiz. % 78.14% 81.94% 85.99% 84.60% 83.78% 92.52% 100.00%
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 365.87 366.80 361.77 366.73 371.43 372.84 382.92 -2.99%
  QoQ % -0.25% 1.39% -1.35% -1.27% -0.38% -2.63% -
  Horiz. % 95.55% 95.79% 94.48% 95.77% 97.00% 97.37% 100.00%
EPS 28.85 29.10 29.44 29.11 30.53 31.67 34.24 -10.78%
  QoQ % -0.86% -1.15% 1.13% -4.65% -3.60% -7.51% -
  Horiz. % 84.26% 84.99% 85.98% 85.02% 89.16% 92.49% 100.00%
DPS 16.00 16.00 16.00 16.00 16.00 16.00 16.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.3400 2.2500 2.1700 2.1800 2.3100 2.1700 2.1700 5.15%
  QoQ % 4.00% 3.69% -0.46% -5.63% 6.45% 0.00% -
  Horiz. % 107.83% 103.69% 100.00% 100.46% 106.45% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,694
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 27.65 27.73 27.35 27.72 28.06 28.19 28.91 -2.92%
  QoQ % -0.29% 1.39% -1.33% -1.21% -0.46% -2.49% -
  Horiz. % 95.64% 95.92% 94.60% 95.88% 97.06% 97.51% 100.00%
EPS 2.18 2.20 2.23 2.20 2.31 2.39 2.58 -10.61%
  QoQ % -0.91% -1.35% 1.36% -4.76% -3.35% -7.36% -
  Horiz. % 84.50% 85.27% 86.43% 85.27% 89.53% 92.64% 100.00%
DPS 1.21 1.21 1.21 1.21 1.21 1.21 1.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1768 0.1701 0.1640 0.1648 0.1745 0.1641 0.1638 5.22%
  QoQ % 3.94% 3.72% -0.49% -5.56% 6.34% 0.18% -
  Horiz. % 107.94% 103.85% 100.12% 100.61% 106.53% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 4.6100 4.7900 4.8400 5.7700 5.7200 6.1400 6.3800 -
P/RPS 1.26 1.31 1.34 1.57 1.54 1.65 1.67 -17.11%
  QoQ % -3.82% -2.24% -14.65% 1.95% -6.67% -1.20% -
  Horiz. % 75.45% 78.44% 80.24% 94.01% 92.22% 98.80% 100.00%
P/EPS 15.98 16.46 16.44 19.82 18.73 19.39 18.64 -9.75%
  QoQ % -2.92% 0.12% -17.05% 5.82% -3.40% 4.02% -
  Horiz. % 85.73% 88.30% 88.20% 106.33% 100.48% 104.02% 100.00%
EY 6.26 6.08 6.08 5.04 5.34 5.16 5.37 10.75%
  QoQ % 2.96% 0.00% 20.63% -5.62% 3.49% -3.91% -
  Horiz. % 116.57% 113.22% 113.22% 93.85% 99.44% 96.09% 100.00%
DY 3.47 3.34 3.31 2.77 2.80 2.61 2.51 24.08%
  QoQ % 3.89% 0.91% 19.49% -1.07% 7.28% 3.98% -
  Horiz. % 138.25% 133.07% 131.87% 110.36% 111.55% 103.98% 100.00%
P/NAPS 1.97 2.13 2.23 2.65 2.48 2.83 2.94 -23.41%
  QoQ % -7.51% -4.48% -15.85% 6.85% -12.37% -3.74% -
  Horiz. % 67.01% 72.45% 75.85% 90.14% 84.35% 96.26% 100.00%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 16/12/14 14/10/14 17/06/14 20/03/14 17/12/13 11/10/13 13/06/13 -
Price 4.3000 4.8100 4.5100 5.2800 5.8000 6.1500 6.3500 -
P/RPS 1.18 1.31 1.25 1.44 1.56 1.65 1.66 -20.33%
  QoQ % -9.92% 4.80% -13.19% -7.69% -5.45% -0.60% -
  Horiz. % 71.08% 78.92% 75.30% 86.75% 93.98% 99.40% 100.00%
P/EPS 14.90 16.53 15.32 18.14 19.00 19.42 18.55 -13.58%
  QoQ % -9.86% 7.90% -15.55% -4.53% -2.16% 4.69% -
  Horiz. % 80.32% 89.11% 82.59% 97.79% 102.43% 104.69% 100.00%
EY 6.71 6.05 6.53 5.51 5.26 5.15 5.39 15.71%
  QoQ % 10.91% -7.35% 18.51% 4.75% 2.14% -4.45% -
  Horiz. % 124.49% 112.24% 121.15% 102.23% 97.59% 95.55% 100.00%
DY 3.72 3.33 3.55 3.03 2.76 2.60 2.52 29.62%
  QoQ % 11.71% -6.20% 17.16% 9.78% 6.15% 3.17% -
  Horiz. % 147.62% 132.14% 140.87% 120.24% 109.52% 103.17% 100.00%
P/NAPS 1.84 2.14 2.08 2.42 2.51 2.83 2.93 -26.65%
  QoQ % -14.02% 2.88% -14.05% -3.59% -11.31% -3.41% -
  Horiz. % 62.80% 73.04% 70.99% 82.59% 85.67% 96.59% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS