Highlights

[TOPGLOV] QoQ TTM Result on 2014-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 30-Nov-2014  [#1]
Profit Trend QoQ -     -0.88%    YoY -     -5.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 2,510,510 2,380,176 2,292,984 2,269,008 2,275,366 2,244,414 2,274,498 6.78%
  QoQ % 5.48% 3.80% 1.06% -0.28% 1.38% -1.32% -
  Horiz. % 110.38% 104.65% 100.81% 99.76% 100.04% 98.68% 100.00%
PBT 363,538 278,466 232,998 213,522 216,310 234,121 222,381 38.65%
  QoQ % 30.55% 19.51% 9.12% -1.29% -7.61% 5.28% -
  Horiz. % 163.48% 125.22% 104.77% 96.02% 97.27% 105.28% 100.00%
Tax -82,346 -54,089 -38,293 -32,890 -32,745 -45,905 -35,608 74.61%
  QoQ % -52.24% -41.25% -16.43% -0.44% 28.67% -28.92% -
  Horiz. % 231.26% 151.90% 107.54% 92.37% 91.96% 128.92% 100.00%
NP 281,192 224,377 194,705 180,632 183,565 188,216 186,773 31.26%
  QoQ % 25.32% 15.24% 7.79% -1.60% -2.47% 0.77% -
  Horiz. % 150.55% 120.13% 104.25% 96.71% 98.28% 100.77% 100.00%
NP to SH 279,781 223,345 193,444 178,929 180,523 182,626 180,524 33.82%
  QoQ % 25.27% 15.46% 8.11% -0.88% -1.15% 1.16% -
  Horiz. % 154.98% 123.72% 107.16% 99.12% 100.00% 101.16% 100.00%
Tax Rate 22.65 % 19.42 % 16.43 % 15.40 % 15.14 % 19.61 % 16.01 % 25.94%
  QoQ % 16.63% 18.20% 6.69% 1.72% -22.79% 22.49% -
  Horiz. % 141.47% 121.30% 102.62% 96.19% 94.57% 122.49% 100.00%
Total Cost 2,229,318 2,155,799 2,098,279 2,088,376 2,091,801 2,056,198 2,087,725 4.46%
  QoQ % 3.41% 2.74% 0.47% -0.16% 1.73% -1.51% -
  Horiz. % 106.78% 103.26% 100.51% 100.03% 100.20% 98.49% 100.00%
Net Worth 1,236,438 1,235,453 1,233,641 1,451,187 1,395,729 1,346,257 1,352,055 -5.77%
  QoQ % 0.08% 0.15% -14.99% 3.97% 3.67% -0.43% -
  Horiz. % 91.45% 91.38% 91.24% 107.33% 103.23% 99.57% 100.00%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 61,802 80,538 99,256 99,256 99,256 99,266 99,207 -27.00%
  QoQ % -23.26% -18.86% 0.00% 0.00% -0.01% 0.06% -
  Horiz. % 62.30% 81.18% 100.05% 100.05% 100.05% 100.06% 100.00%
Div Payout % 22.09 % 36.06 % 51.31 % 55.47 % 54.98 % 54.35 % 54.96 % -45.45%
  QoQ % -38.74% -29.72% -7.50% 0.89% 1.16% -1.11% -
  Horiz. % 40.19% 65.61% 93.36% 100.93% 100.04% 98.89% 100.00%
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 1,236,438 1,235,453 1,233,641 1,451,187 1,395,729 1,346,257 1,352,055 -5.77%
  QoQ % 0.08% 0.15% -14.99% 3.97% 3.67% -0.43% -
  Horiz. % 91.45% 91.38% 91.24% 107.33% 103.23% 99.57% 100.00%
NOSH 618,219 617,726 616,820 620,165 620,324 620,395 620,208 -0.21%
  QoQ % 0.08% 0.15% -0.54% -0.03% -0.01% 0.03% -
  Horiz. % 99.68% 99.60% 99.45% 99.99% 100.02% 100.03% 100.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 11.20 % 9.43 % 8.49 % 7.96 % 8.07 % 8.39 % 8.21 % 22.93%
  QoQ % 18.77% 11.07% 6.66% -1.36% -3.81% 2.19% -
  Horiz. % 136.42% 114.86% 103.41% 96.95% 98.29% 102.19% 100.00%
ROE 22.63 % 18.08 % 15.68 % 12.33 % 12.93 % 13.57 % 13.35 % 42.03%
  QoQ % 25.17% 15.31% 27.17% -4.64% -4.72% 1.65% -
  Horiz. % 169.51% 135.43% 117.45% 92.36% 96.85% 101.65% 100.00%
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 406.09 385.31 371.74 365.87 366.80 361.77 366.73 7.01%
  QoQ % 5.39% 3.65% 1.60% -0.25% 1.39% -1.35% -
  Horiz. % 110.73% 105.07% 101.37% 99.77% 100.02% 98.65% 100.00%
EPS 45.26 36.16 31.36 28.85 29.10 29.44 29.11 34.10%
  QoQ % 25.17% 15.31% 8.70% -0.86% -1.15% 1.13% -
  Horiz. % 155.48% 124.22% 107.73% 99.11% 99.97% 101.13% 100.00%
DPS 10.00 13.00 16.00 16.00 16.00 16.00 16.00 -26.84%
  QoQ % -23.08% -18.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 81.25% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0000 2.0000 2.0000 2.3400 2.2500 2.1700 2.1800 -5.57%
  QoQ % 0.00% 0.00% -14.53% 4.00% 3.69% -0.46% -
  Horiz. % 91.74% 91.74% 91.74% 107.34% 103.21% 99.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 30.59 29.00 27.94 27.65 27.73 27.35 27.72 6.77%
  QoQ % 5.48% 3.79% 1.05% -0.29% 1.39% -1.33% -
  Horiz. % 110.35% 104.62% 100.79% 99.75% 100.04% 98.67% 100.00%
EPS 3.41 2.72 2.36 2.18 2.20 2.23 2.20 33.83%
  QoQ % 25.37% 15.25% 8.26% -0.91% -1.35% 1.36% -
  Horiz. % 155.00% 123.64% 107.27% 99.09% 100.00% 101.36% 100.00%
DPS 0.75 0.98 1.21 1.21 1.21 1.21 1.21 -27.24%
  QoQ % -23.47% -19.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.98% 80.99% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1507 0.1505 0.1503 0.1768 0.1701 0.1640 0.1648 -5.77%
  QoQ % 0.13% 0.13% -14.99% 3.94% 3.72% -0.49% -
  Horiz. % 91.44% 91.32% 91.20% 107.28% 103.22% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 7.7200 5.4200 5.0600 4.6100 4.7900 4.8400 5.7700 -
P/RPS 1.90 1.41 1.36 1.26 1.31 1.34 1.57 13.52%
  QoQ % 34.75% 3.68% 7.94% -3.82% -2.24% -14.65% -
  Horiz. % 121.02% 89.81% 86.62% 80.25% 83.44% 85.35% 100.00%
P/EPS 17.06 14.99 16.13 15.98 16.46 16.44 19.82 -9.49%
  QoQ % 13.81% -7.07% 0.94% -2.92% 0.12% -17.05% -
  Horiz. % 86.07% 75.63% 81.38% 80.63% 83.05% 82.95% 100.00%
EY 5.86 6.67 6.20 6.26 6.08 6.08 5.04 10.54%
  QoQ % -12.14% 7.58% -0.96% 2.96% 0.00% 20.63% -
  Horiz. % 116.27% 132.34% 123.02% 124.21% 120.63% 120.63% 100.00%
DY 1.30 2.40 3.16 3.47 3.34 3.31 2.77 -39.53%
  QoQ % -45.83% -24.05% -8.93% 3.89% 0.91% 19.49% -
  Horiz. % 46.93% 86.64% 114.08% 125.27% 120.58% 119.49% 100.00%
P/NAPS 3.86 2.71 2.53 1.97 2.13 2.23 2.65 28.41%
  QoQ % 42.44% 7.11% 28.43% -7.51% -4.48% -15.85% -
  Horiz. % 145.66% 102.26% 95.47% 74.34% 80.38% 84.15% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 15/10/15 17/06/15 18/03/15 16/12/14 14/10/14 17/06/14 20/03/14 -
Price 8.4400 5.8700 5.2000 4.3000 4.8100 4.5100 5.2800 -
P/RPS 2.08 1.52 1.40 1.18 1.31 1.25 1.44 27.70%
  QoQ % 36.84% 8.57% 18.64% -9.92% 4.80% -13.19% -
  Horiz. % 144.44% 105.56% 97.22% 81.94% 90.97% 86.81% 100.00%
P/EPS 18.65 16.24 16.58 14.90 16.53 15.32 18.14 1.86%
  QoQ % 14.84% -2.05% 11.28% -9.86% 7.90% -15.55% -
  Horiz. % 102.81% 89.53% 91.40% 82.14% 91.12% 84.45% 100.00%
EY 5.36 6.16 6.03 6.71 6.05 6.53 5.51 -1.82%
  QoQ % -12.99% 2.16% -10.13% 10.91% -7.35% 18.51% -
  Horiz. % 97.28% 111.80% 109.44% 121.78% 109.80% 118.51% 100.00%
DY 1.18 2.21 3.08 3.72 3.33 3.55 3.03 -46.58%
  QoQ % -46.61% -28.25% -17.20% 11.71% -6.20% 17.16% -
  Horiz. % 38.94% 72.94% 101.65% 122.77% 109.90% 117.16% 100.00%
P/NAPS 4.22 2.94 2.60 1.84 2.14 2.08 2.42 44.73%
  QoQ % 43.54% 13.08% 41.30% -14.02% 2.88% -14.05% -
  Horiz. % 174.38% 121.49% 107.44% 76.03% 88.43% 85.95% 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. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. [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
6. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
7. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
8. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
PARTNERS & BROKERS