Highlights

[TOPGLOV] QoQ TTM Result on 2015-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 30-Nov-2015  [#1]
Profit Trend QoQ -     28.47%    YoY -     100.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 2,888,515 2,875,846 2,864,766 2,743,158 2,510,510 2,380,176 2,292,984 16.56%
  QoQ % 0.44% 0.39% 4.43% 9.27% 5.48% 3.80% -
  Horiz. % 125.97% 125.42% 124.94% 119.63% 109.49% 103.80% 100.00%
PBT 442,202 501,172 528,010 465,754 363,538 278,466 232,998 52.99%
  QoQ % -11.77% -5.08% 13.37% 28.12% 30.55% 19.51% -
  Horiz. % 189.79% 215.10% 226.62% 199.90% 156.03% 119.51% 100.00%
Tax -79,763 -101,017 -117,974 -104,663 -82,346 -54,089 -38,293 62.74%
  QoQ % 21.04% 14.37% -12.72% -27.10% -52.24% -41.25% -
  Horiz. % 208.30% 263.80% 308.08% 273.32% 215.04% 141.25% 100.00%
NP 362,439 400,155 410,036 361,091 281,192 224,377 194,705 51.04%
  QoQ % -9.43% -2.41% 13.55% 28.41% 25.32% 15.24% -
  Horiz. % 186.15% 205.52% 210.59% 185.46% 144.42% 115.24% 100.00%
NP to SH 360,729 398,166 407,984 359,446 279,781 223,345 193,444 51.22%
  QoQ % -9.40% -2.41% 13.50% 28.47% 25.27% 15.46% -
  Horiz. % 186.48% 205.83% 210.91% 185.81% 144.63% 115.46% 100.00%
Tax Rate 18.04 % 20.16 % 22.34 % 22.47 % 22.65 % 19.42 % 16.43 % 6.40%
  QoQ % -10.52% -9.76% -0.58% -0.79% 16.63% 18.20% -
  Horiz. % 109.80% 122.70% 135.97% 136.76% 137.86% 118.20% 100.00%
Total Cost 2,526,076 2,475,691 2,454,730 2,382,067 2,229,318 2,155,799 2,098,279 13.10%
  QoQ % 2.04% 0.85% 3.05% 6.85% 3.41% 2.74% -
  Horiz. % 120.39% 117.99% 116.99% 113.52% 106.25% 102.74% 100.00%
Net Worth 1,828,900 1,764,788 1,776,817 1,243,682 1,236,438 1,235,453 1,233,641 29.86%
  QoQ % 3.63% -0.68% 42.87% 0.59% 0.08% 0.15% -
  Horiz. % 148.25% 143.06% 144.03% 100.81% 100.23% 100.15% 100.00%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 181,574 112,190 61,802 61,802 61,802 80,538 99,256 49.30%
  QoQ % 61.84% 81.53% 0.00% 0.00% -23.26% -18.86% -
  Horiz. % 182.93% 113.03% 62.26% 62.26% 62.26% 81.14% 100.00%
Div Payout % 50.34 % 28.18 % 15.15 % 17.19 % 22.09 % 36.06 % 51.31 % -1.26%
  QoQ % 78.64% 86.01% -11.87% -22.18% -38.74% -29.72% -
  Horiz. % 98.11% 54.92% 29.53% 33.50% 43.05% 70.28% 100.00%
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 1,828,900 1,764,788 1,776,817 1,243,682 1,236,438 1,235,453 1,233,641 29.86%
  QoQ % 3.63% -0.68% 42.87% 0.59% 0.08% 0.15% -
  Horiz. % 148.25% 143.06% 144.03% 100.81% 100.23% 100.15% 100.00%
NOSH 1,252,671 1,251,623 1,251,279 621,841 618,219 617,726 616,820 60.02%
  QoQ % 0.08% 0.03% 101.22% 0.59% 0.08% 0.15% -
  Horiz. % 203.09% 202.92% 202.86% 100.81% 100.23% 100.15% 100.00%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 12.55 % 13.91 % 14.31 % 13.16 % 11.20 % 9.43 % 8.49 % 29.61%
  QoQ % -9.78% -2.80% 8.74% 17.50% 18.77% 11.07% -
  Horiz. % 147.82% 163.84% 168.55% 155.01% 131.92% 111.07% 100.00%
ROE 19.72 % 22.56 % 22.96 % 28.90 % 22.63 % 18.08 % 15.68 % 16.43%
  QoQ % -12.59% -1.74% -20.55% 27.71% 25.17% 15.31% -
  Horiz. % 125.77% 143.88% 146.43% 184.31% 144.32% 115.31% 100.00%
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 230.59 229.77 228.95 441.13 406.09 385.31 371.74 -27.16%
  QoQ % 0.36% 0.36% -48.10% 8.63% 5.39% 3.65% -
  Horiz. % 62.03% 61.81% 61.59% 118.67% 109.24% 103.65% 100.00%
EPS 28.80 31.81 32.61 57.80 45.26 36.16 31.36 -5.49%
  QoQ % -9.46% -2.45% -43.58% 27.71% 25.17% 15.31% -
  Horiz. % 91.84% 101.43% 103.99% 184.31% 144.32% 115.31% 100.00%
DPS 14.49 8.96 4.94 10.00 10.00 13.00 16.00 -6.37%
  QoQ % 61.72% 81.38% -50.60% 0.00% -23.08% -18.75% -
  Horiz. % 90.56% 56.00% 30.88% 62.50% 62.50% 81.25% 100.00%
NAPS 1.4600 1.4100 1.4200 2.0000 2.0000 2.0000 2.0000 -18.85%
  QoQ % 3.55% -0.70% -29.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.00% 70.50% 71.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 35.20 35.04 34.91 33.43 30.59 29.00 27.94 16.57%
  QoQ % 0.46% 0.37% 4.43% 9.28% 5.48% 3.79% -
  Horiz. % 125.98% 125.41% 124.95% 119.65% 109.48% 103.79% 100.00%
EPS 4.40 4.85 4.97 4.38 3.41 2.72 2.36 51.20%
  QoQ % -9.28% -2.41% 13.47% 28.45% 25.37% 15.25% -
  Horiz. % 186.44% 205.51% 210.59% 185.59% 144.49% 115.25% 100.00%
DPS 2.21 1.37 0.75 0.75 0.75 0.98 1.21 49.15%
  QoQ % 61.31% 82.67% 0.00% 0.00% -23.47% -19.01% -
  Horiz. % 182.64% 113.22% 61.98% 61.98% 61.98% 80.99% 100.00%
NAPS 0.2229 0.2150 0.2165 0.1515 0.1507 0.1505 0.1503 29.89%
  QoQ % 3.67% -0.69% 42.90% 0.53% 0.13% 0.13% -
  Horiz. % 148.30% 143.05% 144.05% 100.80% 100.27% 100.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 4.2500 5.0700 5.6300 9.7100 7.7200 5.4200 5.0600 -
P/RPS 1.84 2.21 2.46 2.20 1.90 1.41 1.36 22.21%
  QoQ % -16.74% -10.16% 11.82% 15.79% 34.75% 3.68% -
  Horiz. % 135.29% 162.50% 180.88% 161.76% 139.71% 103.68% 100.00%
P/EPS 14.76 15.94 17.27 16.80 17.06 14.99 16.13 -5.72%
  QoQ % -7.40% -7.70% 2.80% -1.52% 13.81% -7.07% -
  Horiz. % 91.51% 98.82% 107.07% 104.15% 105.77% 92.93% 100.00%
EY 6.78 6.27 5.79 5.95 5.86 6.67 6.20 6.11%
  QoQ % 8.13% 8.29% -2.69% 1.54% -12.14% 7.58% -
  Horiz. % 109.35% 101.13% 93.39% 95.97% 94.52% 107.58% 100.00%
DY 3.41 1.77 0.88 1.03 1.30 2.40 3.16 5.18%
  QoQ % 92.66% 101.14% -14.56% -20.77% -45.83% -24.05% -
  Horiz. % 107.91% 56.01% 27.85% 32.59% 41.14% 75.95% 100.00%
P/NAPS 2.91 3.60 3.96 4.86 3.86 2.71 2.53 9.73%
  QoQ % -19.17% -9.09% -18.52% 25.91% 42.44% 7.11% -
  Horiz. % 115.02% 142.29% 156.52% 192.09% 152.57% 107.11% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 12/10/16 15/06/16 16/03/16 15/12/15 15/10/15 17/06/15 18/03/15 -
Price 5.0000 4.9100 5.2000 11.8600 8.4400 5.8700 5.2000 -
P/RPS 2.17 2.14 2.27 2.69 2.08 1.52 1.40 33.76%
  QoQ % 1.40% -5.73% -15.61% 29.33% 36.84% 8.57% -
  Horiz. % 155.00% 152.86% 162.14% 192.14% 148.57% 108.57% 100.00%
P/EPS 17.36 15.43 15.95 20.52 18.65 16.24 16.58 3.10%
  QoQ % 12.51% -3.26% -22.27% 10.03% 14.84% -2.05% -
  Horiz. % 104.70% 93.06% 96.20% 123.76% 112.48% 97.95% 100.00%
EY 5.76 6.48 6.27 4.87 5.36 6.16 6.03 -2.99%
  QoQ % -11.11% 3.35% 28.75% -9.14% -12.99% 2.16% -
  Horiz. % 95.52% 107.46% 103.98% 80.76% 88.89% 102.16% 100.00%
DY 2.90 1.83 0.95 0.84 1.18 2.21 3.08 -3.92%
  QoQ % 58.47% 92.63% 13.10% -28.81% -46.61% -28.25% -
  Horiz. % 94.16% 59.42% 30.84% 27.27% 38.31% 71.75% 100.00%
P/NAPS 3.42 3.48 3.66 5.93 4.22 2.94 2.60 19.95%
  QoQ % -1.72% -4.92% -38.28% 40.52% 43.54% 13.08% -
  Horiz. % 131.54% 133.85% 140.77% 228.08% 162.31% 113.08% 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
 
 

359  388  617  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.69-0.055 
 PRIVA 0.225+0.02 
 DNEX 0.885+0.02 
 SERBADK-WA 0.115-0.01 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SOLUTN 1.51+0.07 

FEATURED POSTS

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