Highlights

[TOPGLOV] QoQ TTM Result on 2013-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 30-Nov-2013  [#1]
Profit Trend QoQ -     -3.67%    YoY -     -17.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 2,275,366 2,244,414 2,274,498 2,302,645 2,313,234 2,372,400 2,371,613 -2.72%
  QoQ % 1.38% -1.32% -1.22% -0.46% -2.49% 0.03% -
  Horiz. % 95.94% 94.64% 95.91% 97.09% 97.54% 100.03% 100.00%
PBT 216,310 234,121 222,381 233,661 242,204 241,771 262,081 -11.98%
  QoQ % -7.61% 5.28% -4.83% -3.53% 0.18% -7.75% -
  Horiz. % 82.54% 89.33% 84.85% 89.16% 92.42% 92.25% 100.00%
Tax -32,745 -45,905 -35,608 -37,782 -39,375 -24,216 -31,225 3.21%
  QoQ % 28.67% -28.92% 5.75% 4.05% -62.60% 22.45% -
  Horiz. % 104.87% 147.01% 114.04% 121.00% 126.10% 77.55% 100.00%
NP 183,565 188,216 186,773 195,879 202,829 217,555 230,856 -14.14%
  QoQ % -2.47% 0.77% -4.65% -3.43% -6.77% -5.76% -
  Horiz. % 79.51% 81.53% 80.90% 84.85% 87.86% 94.24% 100.00%
NP to SH 180,523 182,626 180,524 189,285 196,500 212,107 225,646 -13.79%
  QoQ % -1.15% 1.16% -4.63% -3.67% -7.36% -6.00% -
  Horiz. % 80.00% 80.93% 80.00% 83.89% 87.08% 94.00% 100.00%
Tax Rate 15.14 % 19.61 % 16.01 % 16.17 % 16.26 % 10.02 % 11.91 % 17.30%
  QoQ % -22.79% 22.49% -0.99% -0.55% 62.28% -15.87% -
  Horiz. % 127.12% 164.65% 134.42% 135.77% 136.52% 84.13% 100.00%
Total Cost 2,091,801 2,056,198 2,087,725 2,106,766 2,110,405 2,154,845 2,140,757 -1.53%
  QoQ % 1.73% -1.51% -0.90% -0.17% -2.06% 0.66% -
  Horiz. % 97.71% 96.05% 97.52% 98.41% 98.58% 100.66% 100.00%
Net Worth 1,395,729 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 2.59%
  QoQ % 3.67% -0.43% -5.59% 6.37% 0.14% 0.11% -
  Horiz. % 103.93% 100.24% 100.68% 106.63% 100.25% 100.11% 100.00%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 99,256 99,266 99,207 99,207 99,207 99,027 55,658 46.90%
  QoQ % -0.01% 0.06% 0.00% 0.00% 0.18% 77.92% -
  Horiz. % 178.33% 178.35% 178.24% 178.24% 178.24% 177.92% 100.00%
Div Payout % 54.98 % 54.35 % 54.96 % 52.41 % 50.49 % 46.69 % 24.67 % 70.37%
  QoQ % 1.16% -1.11% 4.87% 3.80% 8.14% 89.26% -
  Horiz. % 222.86% 220.31% 222.78% 212.44% 204.66% 189.26% 100.00%
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 1,395,729 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 2.59%
  QoQ % 3.67% -0.43% -5.59% 6.37% 0.14% 0.11% -
  Horiz. % 103.93% 100.24% 100.68% 106.63% 100.25% 100.11% 100.00%
NOSH 620,324 620,395 620,208 619,938 620,428 619,553 618,880 0.16%
  QoQ % -0.01% 0.03% 0.04% -0.08% 0.14% 0.11% -
  Horiz. % 100.23% 100.24% 100.21% 100.17% 100.25% 100.11% 100.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 8.07 % 8.39 % 8.21 % 8.51 % 8.77 % 9.17 % 9.73 % -11.69%
  QoQ % -3.81% 2.19% -3.53% -2.96% -4.36% -5.76% -
  Horiz. % 82.94% 86.23% 84.38% 87.46% 90.13% 94.24% 100.00%
ROE 12.93 % 13.57 % 13.35 % 13.22 % 14.60 % 15.78 % 16.80 % -15.98%
  QoQ % -4.72% 1.65% 0.98% -9.45% -7.48% -6.07% -
  Horiz. % 76.96% 80.77% 79.46% 78.69% 86.90% 93.93% 100.00%
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 366.80 361.77 366.73 371.43 372.84 382.92 383.21 -2.87%
  QoQ % 1.39% -1.35% -1.27% -0.38% -2.63% -0.08% -
  Horiz. % 95.72% 94.41% 95.70% 96.93% 97.29% 99.92% 100.00%
EPS 29.10 29.44 29.11 30.53 31.67 34.24 36.46 -13.92%
  QoQ % -1.15% 1.13% -4.65% -3.60% -7.51% -6.09% -
  Horiz. % 79.81% 80.75% 79.84% 83.74% 86.86% 93.91% 100.00%
DPS 16.00 16.00 16.00 16.00 16.00 16.00 9.00 46.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 77.78% -
  Horiz. % 177.78% 177.78% 177.78% 177.78% 177.78% 177.78% 100.00%
NAPS 2.2500 2.1700 2.1800 2.3100 2.1700 2.1700 2.1700 2.44%
  QoQ % 3.69% -0.46% -5.63% 6.45% 0.00% 0.00% -
  Horiz. % 103.69% 100.00% 100.46% 106.45% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 27.73 27.35 27.72 28.06 28.19 28.91 28.90 -2.71%
  QoQ % 1.39% -1.33% -1.21% -0.46% -2.49% 0.03% -
  Horiz. % 95.95% 94.64% 95.92% 97.09% 97.54% 100.03% 100.00%
EPS 2.20 2.23 2.20 2.31 2.39 2.58 2.75 -13.79%
  QoQ % -1.35% 1.36% -4.76% -3.35% -7.36% -6.18% -
  Horiz. % 80.00% 81.09% 80.00% 84.00% 86.91% 93.82% 100.00%
DPS 1.21 1.21 1.21 1.21 1.21 1.21 0.68 46.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 77.94% -
  Horiz. % 177.94% 177.94% 177.94% 177.94% 177.94% 177.94% 100.00%
NAPS 0.1701 0.1640 0.1648 0.1745 0.1641 0.1638 0.1636 2.62%
  QoQ % 3.72% -0.49% -5.56% 6.34% 0.18% 0.12% -
  Horiz. % 103.97% 100.24% 100.73% 106.66% 100.31% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 4.7900 4.8400 5.7700 5.7200 6.1400 6.3800 5.4900 -
P/RPS 1.31 1.34 1.57 1.54 1.65 1.67 1.43 -5.66%
  QoQ % -2.24% -14.65% 1.95% -6.67% -1.20% 16.78% -
  Horiz. % 91.61% 93.71% 109.79% 107.69% 115.38% 116.78% 100.00%
P/EPS 16.46 16.44 19.82 18.73 19.39 18.64 15.06 6.09%
  QoQ % 0.12% -17.05% 5.82% -3.40% 4.02% 23.77% -
  Horiz. % 109.30% 109.16% 131.61% 124.37% 128.75% 123.77% 100.00%
EY 6.08 6.08 5.04 5.34 5.16 5.37 6.64 -5.69%
  QoQ % 0.00% 20.63% -5.62% 3.49% -3.91% -19.13% -
  Horiz. % 91.57% 91.57% 75.90% 80.42% 77.71% 80.87% 100.00%
DY 3.34 3.31 2.77 2.80 2.61 2.51 1.64 60.46%
  QoQ % 0.91% 19.49% -1.07% 7.28% 3.98% 53.05% -
  Horiz. % 203.66% 201.83% 168.90% 170.73% 159.15% 153.05% 100.00%
P/NAPS 2.13 2.23 2.65 2.48 2.83 2.94 2.53 -10.81%
  QoQ % -4.48% -15.85% 6.85% -12.37% -3.74% 16.21% -
  Horiz. % 84.19% 88.14% 104.74% 98.02% 111.86% 116.21% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 14/10/14 17/06/14 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 -
Price 4.8100 4.5100 5.2800 5.8000 6.1500 6.3500 5.4100 -
P/RPS 1.31 1.25 1.44 1.56 1.65 1.66 1.41 -4.77%
  QoQ % 4.80% -13.19% -7.69% -5.45% -0.60% 17.73% -
  Horiz. % 92.91% 88.65% 102.13% 110.64% 117.02% 117.73% 100.00%
P/EPS 16.53 15.32 18.14 19.00 19.42 18.55 14.84 7.43%
  QoQ % 7.90% -15.55% -4.53% -2.16% 4.69% 25.00% -
  Horiz. % 111.39% 103.23% 122.24% 128.03% 130.86% 125.00% 100.00%
EY 6.05 6.53 5.51 5.26 5.15 5.39 6.74 -6.93%
  QoQ % -7.35% 18.51% 4.75% 2.14% -4.45% -20.03% -
  Horiz. % 89.76% 96.88% 81.75% 78.04% 76.41% 79.97% 100.00%
DY 3.33 3.55 3.03 2.76 2.60 2.52 1.66 58.86%
  QoQ % -6.20% 17.16% 9.78% 6.15% 3.17% 51.81% -
  Horiz. % 200.60% 213.86% 182.53% 166.27% 156.63% 151.81% 100.00%
P/NAPS 2.14 2.08 2.42 2.51 2.83 2.93 2.49 -9.58%
  QoQ % 2.88% -14.05% -3.59% -11.31% -3.41% 17.67% -
  Horiz. % 85.94% 83.53% 97.19% 100.80% 113.65% 117.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS