Highlights

[TOPGLOV] QoQ TTM Result on 2015-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 31-Aug-2015  [#4]
Profit Trend QoQ -     25.27%    YoY -     54.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 2,875,846 2,864,766 2,743,158 2,510,510 2,380,176 2,292,984 2,269,008 17.10%
  QoQ % 0.39% 4.43% 9.27% 5.48% 3.80% 1.06% -
  Horiz. % 126.74% 126.26% 120.90% 110.64% 104.90% 101.06% 100.00%
PBT 501,172 528,010 465,754 363,538 278,466 232,998 213,522 76.52%
  QoQ % -5.08% 13.37% 28.12% 30.55% 19.51% 9.12% -
  Horiz. % 234.72% 247.29% 218.13% 170.26% 130.42% 109.12% 100.00%
Tax -101,017 -117,974 -104,663 -82,346 -54,089 -38,293 -32,890 111.15%
  QoQ % 14.37% -12.72% -27.10% -52.24% -41.25% -16.43% -
  Horiz. % 307.14% 358.69% 318.22% 250.37% 164.45% 116.43% 100.00%
NP 400,155 410,036 361,091 281,192 224,377 194,705 180,632 69.86%
  QoQ % -2.41% 13.55% 28.41% 25.32% 15.24% 7.79% -
  Horiz. % 221.53% 227.00% 199.90% 155.67% 124.22% 107.79% 100.00%
NP to SH 398,166 407,984 359,446 279,781 223,345 193,444 178,929 70.36%
  QoQ % -2.41% 13.50% 28.47% 25.27% 15.46% 8.11% -
  Horiz. % 222.53% 228.01% 200.89% 156.36% 124.82% 108.11% 100.00%
Tax Rate 20.16 % 22.34 % 22.47 % 22.65 % 19.42 % 16.43 % 15.40 % 19.65%
  QoQ % -9.76% -0.58% -0.79% 16.63% 18.20% 6.69% -
  Horiz. % 130.91% 145.06% 145.91% 147.08% 126.10% 106.69% 100.00%
Total Cost 2,475,691 2,454,730 2,382,067 2,229,318 2,155,799 2,098,279 2,088,376 12.00%
  QoQ % 0.85% 3.05% 6.85% 3.41% 2.74% 0.47% -
  Horiz. % 118.55% 117.54% 114.06% 106.75% 103.23% 100.47% 100.00%
Net Worth 1,764,788 1,776,817 1,243,682 1,236,438 1,235,453 1,233,641 1,451,187 13.92%
  QoQ % -0.68% 42.87% 0.59% 0.08% 0.15% -14.99% -
  Horiz. % 121.61% 122.44% 85.70% 85.20% 85.13% 85.01% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 112,190 61,802 61,802 61,802 80,538 99,256 99,256 8.50%
  QoQ % 81.53% 0.00% 0.00% -23.26% -18.86% 0.00% -
  Horiz. % 113.03% 62.26% 62.26% 62.26% 81.14% 100.00% 100.00%
Div Payout % 28.18 % 15.15 % 17.19 % 22.09 % 36.06 % 51.31 % 55.47 % -36.31%
  QoQ % 86.01% -11.87% -22.18% -38.74% -29.72% -7.50% -
  Horiz. % 50.80% 27.31% 30.99% 39.82% 65.01% 92.50% 100.00%
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 1,764,788 1,776,817 1,243,682 1,236,438 1,235,453 1,233,641 1,451,187 13.92%
  QoQ % -0.68% 42.87% 0.59% 0.08% 0.15% -14.99% -
  Horiz. % 121.61% 122.44% 85.70% 85.20% 85.13% 85.01% 100.00%
NOSH 1,251,623 1,251,279 621,841 618,219 617,726 616,820 620,165 59.63%
  QoQ % 0.03% 101.22% 0.59% 0.08% 0.15% -0.54% -
  Horiz. % 201.82% 201.77% 100.27% 99.69% 99.61% 99.46% 100.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 13.91 % 14.31 % 13.16 % 11.20 % 9.43 % 8.49 % 7.96 % 45.03%
  QoQ % -2.80% 8.74% 17.50% 18.77% 11.07% 6.66% -
  Horiz. % 174.75% 179.77% 165.33% 140.70% 118.47% 106.66% 100.00%
ROE 22.56 % 22.96 % 28.90 % 22.63 % 18.08 % 15.68 % 12.33 % 49.54%
  QoQ % -1.74% -20.55% 27.71% 25.17% 15.31% 27.17% -
  Horiz. % 182.97% 186.21% 234.39% 183.54% 146.63% 127.17% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 229.77 228.95 441.13 406.09 385.31 371.74 365.87 -26.64%
  QoQ % 0.36% -48.10% 8.63% 5.39% 3.65% 1.60% -
  Horiz. % 62.80% 62.58% 120.57% 110.99% 105.31% 101.60% 100.00%
EPS 31.81 32.61 57.80 45.26 36.16 31.36 28.85 6.72%
  QoQ % -2.45% -43.58% 27.71% 25.17% 15.31% 8.70% -
  Horiz. % 110.26% 113.03% 200.35% 156.88% 125.34% 108.70% 100.00%
DPS 8.96 4.94 10.00 10.00 13.00 16.00 16.00 -32.04%
  QoQ % 81.38% -50.60% 0.00% -23.08% -18.75% 0.00% -
  Horiz. % 56.00% 30.88% 62.50% 62.50% 81.25% 100.00% 100.00%
NAPS 1.4100 1.4200 2.0000 2.0000 2.0000 2.0000 2.3400 -28.64%
  QoQ % -0.70% -29.00% 0.00% 0.00% 0.00% -14.53% -
  Horiz. % 60.26% 60.68% 85.47% 85.47% 85.47% 85.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,694
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 35.04 34.91 33.43 30.59 29.00 27.94 27.65 17.09%
  QoQ % 0.37% 4.43% 9.28% 5.48% 3.79% 1.05% -
  Horiz. % 126.73% 126.26% 120.90% 110.63% 104.88% 101.05% 100.00%
EPS 4.85 4.97 4.38 3.41 2.72 2.36 2.18 70.34%
  QoQ % -2.41% 13.47% 28.45% 25.37% 15.25% 8.26% -
  Horiz. % 222.48% 227.98% 200.92% 156.42% 124.77% 108.26% 100.00%
DPS 1.37 0.75 0.75 0.75 0.98 1.21 1.21 8.62%
  QoQ % 82.67% 0.00% 0.00% -23.47% -19.01% 0.00% -
  Horiz. % 113.22% 61.98% 61.98% 61.98% 80.99% 100.00% 100.00%
NAPS 0.2150 0.2165 0.1515 0.1507 0.1505 0.1503 0.1768 13.92%
  QoQ % -0.69% 42.90% 0.53% 0.13% 0.13% -14.99% -
  Horiz. % 121.61% 122.45% 85.69% 85.24% 85.12% 85.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 5.0700 5.6300 9.7100 7.7200 5.4200 5.0600 4.6100 -
P/RPS 2.21 2.46 2.20 1.90 1.41 1.36 1.26 45.39%
  QoQ % -10.16% 11.82% 15.79% 34.75% 3.68% 7.94% -
  Horiz. % 175.40% 195.24% 174.60% 150.79% 111.90% 107.94% 100.00%
P/EPS 15.94 17.27 16.80 17.06 14.99 16.13 15.98 -0.17%
  QoQ % -7.70% 2.80% -1.52% 13.81% -7.07% 0.94% -
  Horiz. % 99.75% 108.07% 105.13% 106.76% 93.80% 100.94% 100.00%
EY 6.27 5.79 5.95 5.86 6.67 6.20 6.26 0.11%
  QoQ % 8.29% -2.69% 1.54% -12.14% 7.58% -0.96% -
  Horiz. % 100.16% 92.49% 95.05% 93.61% 106.55% 99.04% 100.00%
DY 1.77 0.88 1.03 1.30 2.40 3.16 3.47 -36.13%
  QoQ % 101.14% -14.56% -20.77% -45.83% -24.05% -8.93% -
  Horiz. % 51.01% 25.36% 29.68% 37.46% 69.16% 91.07% 100.00%
P/NAPS 3.60 3.96 4.86 3.86 2.71 2.53 1.97 49.42%
  QoQ % -9.09% -18.52% 25.91% 42.44% 7.11% 28.43% -
  Horiz. % 182.74% 201.02% 246.70% 195.94% 137.56% 128.43% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 15/06/16 16/03/16 15/12/15 15/10/15 17/06/15 18/03/15 16/12/14 -
Price 4.9100 5.2000 11.8600 8.4400 5.8700 5.2000 4.3000 -
P/RPS 2.14 2.27 2.69 2.08 1.52 1.40 1.18 48.66%
  QoQ % -5.73% -15.61% 29.33% 36.84% 8.57% 18.64% -
  Horiz. % 181.36% 192.37% 227.97% 176.27% 128.81% 118.64% 100.00%
P/EPS 15.43 15.95 20.52 18.65 16.24 16.58 14.90 2.36%
  QoQ % -3.26% -22.27% 10.03% 14.84% -2.05% 11.28% -
  Horiz. % 103.56% 107.05% 137.72% 125.17% 108.99% 111.28% 100.00%
EY 6.48 6.27 4.87 5.36 6.16 6.03 6.71 -2.30%
  QoQ % 3.35% 28.75% -9.14% -12.99% 2.16% -10.13% -
  Horiz. % 96.57% 93.44% 72.58% 79.88% 91.80% 89.87% 100.00%
DY 1.83 0.95 0.84 1.18 2.21 3.08 3.72 -37.66%
  QoQ % 92.63% 13.10% -28.81% -46.61% -28.25% -17.20% -
  Horiz. % 49.19% 25.54% 22.58% 31.72% 59.41% 82.80% 100.00%
P/NAPS 3.48 3.66 5.93 4.22 2.94 2.60 1.84 52.88%
  QoQ % -4.92% -38.28% 40.52% 43.54% 13.08% 41.30% -
  Horiz. % 189.13% 198.91% 322.28% 229.35% 159.78% 141.30% 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