Highlights

[TOPGLOV] QoQ TTM Result on 2017-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 13-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-Aug-2017  [#4]
Profit Trend QoQ -     11.00%    YoY -     -7.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 3,899,545 3,668,612 3,561,709 3,409,176 3,228,875 3,031,504 2,873,822 22.59%
  QoQ % 6.29% 3.00% 4.47% 5.58% 6.51% 5.49% -
  Horiz. % 135.69% 127.66% 123.94% 118.63% 112.35% 105.49% 100.00%
PBT 479,840 437,135 415,339 383,105 359,764 341,577 370,690 18.79%
  QoQ % 9.77% 5.25% 8.41% 6.49% 5.32% -7.85% -
  Horiz. % 129.45% 117.92% 112.04% 103.35% 97.05% 92.15% 100.00%
Tax -46,335 -45,467 -50,459 -50,536 -59,546 -56,452 -63,529 -18.99%
  QoQ % -1.91% 9.89% 0.15% 15.13% -5.48% 11.14% -
  Horiz. % 72.94% 71.57% 79.43% 79.55% 93.73% 88.86% 100.00%
NP 433,505 391,668 364,880 332,569 300,218 285,125 307,161 25.85%
  QoQ % 10.68% 7.34% 9.72% 10.78% 5.29% -7.17% -
  Horiz. % 141.13% 127.51% 118.79% 108.27% 97.74% 92.83% 100.00%
NP to SH 430,648 390,790 364,834 332,704 299,722 284,143 305,696 25.69%
  QoQ % 10.20% 7.11% 9.66% 11.00% 5.48% -7.05% -
  Horiz. % 140.87% 127.84% 119.35% 108.83% 98.05% 92.95% 100.00%
Tax Rate 9.66 % 10.40 % 12.15 % 13.19 % 16.55 % 16.53 % 17.14 % -31.79%
  QoQ % -7.12% -14.40% -7.88% -20.30% 0.12% -3.56% -
  Horiz. % 56.36% 60.68% 70.89% 76.95% 96.56% 96.44% 100.00%
Total Cost 3,466,040 3,276,944 3,196,829 3,076,607 2,928,657 2,746,379 2,566,661 22.20%
  QoQ % 5.77% 2.51% 3.91% 5.05% 6.64% 7.00% -
  Horiz. % 135.04% 127.67% 124.55% 119.87% 114.10% 107.00% 100.00%
Net Worth 2,236,463 2,108,917 2,107,270 2,017,553 1,905,221 1,891,576 1,917,469 10.81%
  QoQ % 6.05% 0.08% 4.45% 5.90% 0.72% -1.35% -
  Horiz. % 116.64% 109.98% 109.90% 105.22% 99.36% 98.65% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 194,467 181,722 181,722 181,722 181,683 181,574 181,574 4.68%
  QoQ % 7.01% 0.00% 0.00% 0.02% 0.06% 0.00% -
  Horiz. % 107.10% 100.08% 100.08% 100.08% 100.06% 100.00% 100.00%
Div Payout % 45.16 % 46.50 % 49.81 % 54.62 % 60.62 % 63.90 % 59.40 % -16.71%
  QoQ % -2.88% -6.65% -8.81% -9.90% -5.13% 7.58% -
  Horiz. % 76.03% 78.28% 83.86% 91.95% 102.05% 107.58% 100.00%
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 2,236,463 2,108,917 2,107,270 2,017,553 1,905,221 1,891,576 1,917,469 10.81%
  QoQ % 6.05% 0.08% 4.45% 5.90% 0.72% -1.35% -
  Horiz. % 116.64% 109.98% 109.90% 105.22% 99.36% 98.65% 100.00%
NOSH 1,256,440 1,255,308 1,254,328 1,253,138 1,253,435 1,252,699 1,253,247 0.17%
  QoQ % 0.09% 0.08% 0.09% -0.02% 0.06% -0.04% -
  Horiz. % 100.25% 100.16% 100.09% 99.99% 100.01% 99.96% 100.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 11.12 % 10.68 % 10.24 % 9.76 % 9.30 % 9.41 % 10.69 % 2.67%
  QoQ % 4.12% 4.30% 4.92% 4.95% -1.17% -11.97% -
  Horiz. % 104.02% 99.91% 95.79% 91.30% 87.00% 88.03% 100.00%
ROE 19.26 % 18.53 % 17.31 % 16.49 % 15.73 % 15.02 % 15.94 % 13.46%
  QoQ % 3.94% 7.05% 4.97% 4.83% 4.73% -5.77% -
  Horiz. % 120.83% 116.25% 108.59% 103.45% 98.68% 94.23% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 310.36 292.25 283.95 272.05 257.60 242.00 229.31 22.38%
  QoQ % 6.20% 2.92% 4.37% 5.61% 6.45% 5.53% -
  Horiz. % 135.35% 127.45% 123.83% 118.64% 112.34% 105.53% 100.00%
EPS 34.28 31.13 29.09 26.55 23.91 22.68 24.39 25.50%
  QoQ % 10.12% 7.01% 9.57% 11.04% 5.42% -7.01% -
  Horiz. % 140.55% 127.63% 119.27% 108.86% 98.03% 92.99% 100.00%
DPS 15.50 14.50 14.50 14.50 14.50 14.50 14.50 4.55%
  QoQ % 6.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.90% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7800 1.6800 1.6800 1.6100 1.5200 1.5100 1.5300 10.63%
  QoQ % 5.95% 0.00% 4.35% 5.92% 0.66% -1.31% -
  Horiz. % 116.34% 109.80% 109.80% 105.23% 99.35% 98.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,762
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 47.52 44.70 43.40 41.54 39.34 36.94 35.02 22.59%
  QoQ % 6.31% 3.00% 4.48% 5.59% 6.50% 5.48% -
  Horiz. % 135.69% 127.64% 123.93% 118.62% 112.34% 105.48% 100.00%
EPS 5.25 4.76 4.45 4.05 3.65 3.46 3.72 25.84%
  QoQ % 10.29% 6.97% 9.88% 10.96% 5.49% -6.99% -
  Horiz. % 141.13% 127.96% 119.62% 108.87% 98.12% 93.01% 100.00%
DPS 2.37 2.21 2.21 2.21 2.21 2.21 2.21 4.77%
  QoQ % 7.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.24% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2725 0.2570 0.2568 0.2458 0.2322 0.2305 0.2336 10.82%
  QoQ % 6.03% 0.08% 4.48% 5.86% 0.74% -1.33% -
  Horiz. % 116.65% 110.02% 109.93% 105.22% 99.40% 98.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 10.2600 9.7100 6.7300 5.6100 5.2700 5.0300 5.2800 -
P/RPS 3.31 3.32 2.37 2.06 2.05 2.08 2.30 27.50%
  QoQ % -0.30% 40.08% 15.05% 0.49% -1.44% -9.57% -
  Horiz. % 143.91% 144.35% 103.04% 89.57% 89.13% 90.43% 100.00%
P/EPS 29.93 31.19 23.14 21.13 22.04 22.18 21.65 24.12%
  QoQ % -4.04% 34.79% 9.51% -4.13% -0.63% 2.45% -
  Horiz. % 138.24% 144.06% 106.88% 97.60% 101.80% 102.45% 100.00%
EY 3.34 3.21 4.32 4.73 4.54 4.51 4.62 -19.47%
  QoQ % 4.05% -25.69% -8.67% 4.19% 0.67% -2.38% -
  Horiz. % 72.29% 69.48% 93.51% 102.38% 98.27% 97.62% 100.00%
DY 1.51 1.49 2.15 2.58 2.75 2.88 2.75 -32.97%
  QoQ % 1.34% -30.70% -16.67% -6.18% -4.51% 4.73% -
  Horiz. % 54.91% 54.18% 78.18% 93.82% 100.00% 104.73% 100.00%
P/NAPS 5.76 5.78 4.01 3.48 3.47 3.33 3.45 40.78%
  QoQ % -0.35% 44.14% 15.23% 0.29% 4.20% -3.48% -
  Horiz. % 166.96% 167.54% 116.23% 100.87% 100.58% 96.52% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 19/06/18 15/03/18 19/12/17 13/10/17 16/06/17 16/03/17 15/12/16 -
Price 11.3200 9.8500 7.4800 6.0100 5.6100 5.2000 5.0600 -
P/RPS 3.65 3.37 2.63 2.21 2.18 2.15 2.21 39.77%
  QoQ % 8.31% 28.14% 19.00% 1.38% 1.40% -2.71% -
  Horiz. % 165.16% 152.49% 119.00% 100.00% 98.64% 97.29% 100.00%
P/EPS 33.03 31.64 25.72 22.64 23.46 22.93 20.74 36.41%
  QoQ % 4.39% 23.02% 13.60% -3.50% 2.31% 10.56% -
  Horiz. % 159.26% 152.56% 124.01% 109.16% 113.11% 110.56% 100.00%
EY 3.03 3.16 3.89 4.42 4.26 4.36 4.82 -26.64%
  QoQ % -4.11% -18.77% -11.99% 3.76% -2.29% -9.54% -
  Horiz. % 62.86% 65.56% 80.71% 91.70% 88.38% 90.46% 100.00%
DY 1.37 1.47 1.94 2.41 2.58 2.79 2.87 -38.95%
  QoQ % -6.80% -24.23% -19.50% -6.59% -7.53% -2.79% -
  Horiz. % 47.74% 51.22% 67.60% 83.97% 89.90% 97.21% 100.00%
P/NAPS 6.36 5.86 4.45 3.73 3.69 3.44 3.31 54.62%
  QoQ % 8.53% 31.69% 19.30% 1.08% 7.27% 3.93% -
  Horiz. % 192.15% 177.04% 134.44% 112.69% 111.48% 103.93% 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
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

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