Highlights

[TOPGLOV] QoQ TTM Result on 2018-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     1.06%    YoY -     20.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 4,801,759 4,829,021 4,739,360 4,537,835 4,213,986 3,899,545 3,668,612 19.60%
  QoQ % -0.56% 1.89% 4.44% 7.69% 8.06% 6.29% -
  Horiz. % 130.89% 131.63% 129.19% 123.69% 114.87% 106.29% 100.00%
PBT 430,748 491,575 543,545 542,599 522,710 479,840 437,135 -0.97%
  QoQ % -12.37% -9.56% 0.17% 3.80% 8.93% 9.77% -
  Horiz. % 98.54% 112.45% 124.34% 124.13% 119.58% 109.77% 100.00%
Tax -57,136 -96,059 -103,831 -99,572 -85,409 -46,335 -45,467 16.40%
  QoQ % 40.52% 7.49% -4.28% -16.58% -84.33% -1.91% -
  Horiz. % 125.66% 211.27% 228.37% 219.00% 187.85% 101.91% 100.00%
NP 373,612 395,516 439,714 443,027 437,301 433,505 391,668 -3.09%
  QoQ % -5.54% -10.05% -0.75% 1.31% 0.88% 10.68% -
  Horiz. % 95.39% 100.98% 112.27% 113.11% 111.65% 110.68% 100.00%
NP to SH 370,564 392,104 435,010 438,228 433,618 430,648 390,790 -3.47%
  QoQ % -5.49% -9.86% -0.73% 1.06% 0.69% 10.20% -
  Horiz. % 94.82% 100.34% 111.32% 112.14% 110.96% 110.20% 100.00%
Tax Rate 13.26 % 19.54 % 19.10 % 18.35 % 16.34 % 9.66 % 10.40 % 17.53%
  QoQ % -32.14% 2.30% 4.09% 12.30% 69.15% -7.12% -
  Horiz. % 127.50% 187.88% 183.65% 176.44% 157.12% 92.88% 100.00%
Total Cost 4,428,147 4,433,505 4,299,646 4,094,808 3,776,685 3,466,040 3,276,944 22.16%
  QoQ % -0.12% 3.11% 5.00% 8.42% 8.96% 5.77% -
  Horiz. % 135.13% 135.29% 131.21% 124.96% 115.25% 105.77% 100.00%
Net Worth 2,432,559 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 9.96%
  QoQ % -1.82% -1.02% 1.04% 2.58% 8.00% 6.05% -
  Horiz. % 115.35% 117.49% 118.70% 117.48% 114.53% 106.05% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 191,826 217,199 215,746 215,746 215,746 194,467 181,722 3.66%
  QoQ % -11.68% 0.67% 0.00% 0.00% 10.94% 7.01% -
  Horiz. % 105.56% 119.52% 118.72% 118.72% 118.72% 107.01% 100.00%
Div Payout % 51.77 % 55.39 % 49.60 % 49.23 % 49.76 % 45.16 % 46.50 % 7.40%
  QoQ % -6.54% 11.67% 0.75% -1.07% 10.19% -2.88% -
  Horiz. % 111.33% 119.12% 106.67% 105.87% 107.01% 97.12% 100.00%
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 2,432,559 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 9.96%
  QoQ % -1.82% -1.02% 1.04% 2.58% 8.00% 6.05% -
  Horiz. % 115.35% 117.49% 118.70% 117.48% 114.53% 106.05% 100.00%
NOSH 2,560,589 2,554,370 2,554,359 2,554,246 1,277,961 1,256,440 1,255,308 60.63%
  QoQ % 0.24% 0.00% 0.00% 99.87% 1.71% 0.09% -
  Horiz. % 203.98% 203.49% 203.48% 203.48% 101.80% 100.09% 100.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 7.78 % 8.19 % 9.28 % 9.76 % 10.38 % 11.12 % 10.68 % -18.99%
  QoQ % -5.01% -11.75% -4.92% -5.97% -6.65% 4.12% -
  Horiz. % 72.85% 76.69% 86.89% 91.39% 97.19% 104.12% 100.00%
ROE 15.23 % 15.83 % 17.38 % 17.69 % 17.95 % 19.26 % 18.53 % -12.22%
  QoQ % -3.79% -8.92% -1.75% -1.45% -6.80% 3.94% -
  Horiz. % 82.19% 85.43% 93.79% 95.47% 96.87% 103.94% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 187.53 189.05 185.54 177.66 329.74 310.36 292.25 -25.54%
  QoQ % -0.80% 1.89% 4.44% -46.12% 6.24% 6.20% -
  Horiz. % 64.17% 64.69% 63.49% 60.79% 112.83% 106.20% 100.00%
EPS 14.47 15.35 17.03 17.16 33.93 34.28 31.13 -39.91%
  QoQ % -5.73% -9.86% -0.76% -49.43% -1.02% 10.12% -
  Horiz. % 46.48% 49.31% 54.71% 55.12% 108.99% 110.12% 100.00%
DPS 7.50 8.50 8.45 8.45 17.00 15.50 14.50 -35.49%
  QoQ % -11.76% 0.59% 0.00% -50.29% 9.68% 6.90% -
  Horiz. % 51.72% 58.62% 58.28% 58.28% 117.24% 106.90% 100.00%
NAPS 0.9500 0.9700 0.9800 0.9700 1.8900 1.7800 1.6800 -31.55%
  QoQ % -2.06% -1.02% 1.03% -48.68% 6.18% 5.95% -
  Horiz. % 56.55% 57.74% 58.33% 57.74% 112.50% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,694
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 58.51 58.84 57.75 55.29 51.35 47.52 44.70 19.60%
  QoQ % -0.56% 1.89% 4.45% 7.67% 8.06% 6.31% -
  Horiz. % 130.89% 131.63% 129.19% 123.69% 114.88% 106.31% 100.00%
EPS 4.52 4.78 5.30 5.34 5.28 5.25 4.76 -3.38%
  QoQ % -5.44% -9.81% -0.75% 1.14% 0.57% 10.29% -
  Horiz. % 94.96% 100.42% 111.34% 112.18% 110.92% 110.29% 100.00%
DPS 2.34 2.65 2.63 2.63 2.63 2.37 2.21 3.87%
  QoQ % -11.70% 0.76% 0.00% 0.00% 10.97% 7.24% -
  Horiz. % 105.88% 119.91% 119.00% 119.00% 119.00% 107.24% 100.00%
NAPS 0.2964 0.3019 0.3050 0.3019 0.2943 0.2725 0.2570 9.95%
  QoQ % -1.82% -1.02% 1.03% 2.58% 8.00% 6.03% -
  Horiz. % 115.33% 117.47% 118.68% 117.47% 114.51% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 4.7500 5.0500 4.5400 5.9700 11.1400 10.2600 9.7100 -
P/RPS 2.53 2.67 2.45 3.36 3.38 3.31 3.32 -16.53%
  QoQ % -5.24% 8.98% -27.08% -0.59% 2.11% -0.30% -
  Horiz. % 76.20% 80.42% 73.80% 101.20% 101.81% 99.70% 100.00%
P/EPS 32.82 32.90 26.66 34.80 32.83 29.93 31.19 3.44%
  QoQ % -0.24% 23.41% -23.39% 6.00% 9.69% -4.04% -
  Horiz. % 105.23% 105.48% 85.48% 111.57% 105.26% 95.96% 100.00%
EY 3.05 3.04 3.75 2.87 3.05 3.34 3.21 -3.34%
  QoQ % 0.33% -18.93% 30.66% -5.90% -8.68% 4.05% -
  Horiz. % 95.02% 94.70% 116.82% 89.41% 95.02% 104.05% 100.00%
DY 1.58 1.68 1.86 1.41 1.53 1.51 1.49 3.98%
  QoQ % -5.95% -9.68% 31.91% -7.84% 1.32% 1.34% -
  Horiz. % 106.04% 112.75% 124.83% 94.63% 102.68% 101.34% 100.00%
P/NAPS 5.00 5.21 4.63 6.15 5.89 5.76 5.78 -9.19%
  QoQ % -4.03% 12.53% -24.72% 4.41% 2.26% -0.35% -
  Horiz. % 86.51% 90.14% 80.10% 106.40% 101.90% 99.65% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 26/09/19 18/06/19 22/03/19 17/12/18 11/10/18 19/06/18 15/03/18 -
Price 4.7200 4.8700 4.4300 5.7400 10.7000 11.3200 9.8500 -
P/RPS 2.52 2.58 2.39 3.23 3.24 3.65 3.37 -17.57%
  QoQ % -2.33% 7.95% -26.01% -0.31% -11.23% 8.31% -
  Horiz. % 74.78% 76.56% 70.92% 95.85% 96.14% 108.31% 100.00%
P/EPS 32.62 31.73 26.01 33.46 31.54 33.03 31.64 2.05%
  QoQ % 2.80% 21.99% -22.27% 6.09% -4.51% 4.39% -
  Horiz. % 103.10% 100.28% 82.21% 105.75% 99.68% 104.39% 100.00%
EY 3.07 3.15 3.84 2.99 3.17 3.03 3.16 -1.90%
  QoQ % -2.54% -17.97% 28.43% -5.68% 4.62% -4.11% -
  Horiz. % 97.15% 99.68% 121.52% 94.62% 100.32% 95.89% 100.00%
DY 1.59 1.75 1.91 1.47 1.59 1.37 1.47 5.36%
  QoQ % -9.14% -8.38% 29.93% -7.55% 16.06% -6.80% -
  Horiz. % 108.16% 119.05% 129.93% 100.00% 108.16% 93.20% 100.00%
P/NAPS 4.97 5.02 4.52 5.92 5.66 6.36 5.86 -10.37%
  QoQ % -1.00% 11.06% -23.65% 4.59% -11.01% 8.53% -
  Horiz. % 84.81% 85.67% 77.13% 101.02% 96.59% 108.53% 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
 
 

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