Highlights

[TOPGLOV] QoQ TTM Result on 2018-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-Aug-2018  [#4]
Profit Trend QoQ -     0.69%    YoY -     30.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 4,829,021 4,739,360 4,537,835 4,213,986 3,899,545 3,668,612 3,561,709 22.52%
  QoQ % 1.89% 4.44% 7.69% 8.06% 6.29% 3.00% -
  Horiz. % 135.58% 133.06% 127.41% 118.31% 109.49% 103.00% 100.00%
PBT 491,575 543,545 542,599 522,710 479,840 437,135 415,339 11.90%
  QoQ % -9.56% 0.17% 3.80% 8.93% 9.77% 5.25% -
  Horiz. % 118.36% 130.87% 130.64% 125.85% 115.53% 105.25% 100.00%
Tax -96,059 -103,831 -99,572 -85,409 -46,335 -45,467 -50,459 53.66%
  QoQ % 7.49% -4.28% -16.58% -84.33% -1.91% 9.89% -
  Horiz. % 190.37% 205.77% 197.33% 169.26% 91.83% 90.11% 100.00%
NP 395,516 439,714 443,027 437,301 433,505 391,668 364,880 5.53%
  QoQ % -10.05% -0.75% 1.31% 0.88% 10.68% 7.34% -
  Horiz. % 108.40% 120.51% 121.42% 119.85% 118.81% 107.34% 100.00%
NP to SH 392,104 435,010 438,228 433,618 430,648 390,790 364,834 4.93%
  QoQ % -9.86% -0.73% 1.06% 0.69% 10.20% 7.11% -
  Horiz. % 107.47% 119.24% 120.12% 118.85% 118.04% 107.11% 100.00%
Tax Rate 19.54 % 19.10 % 18.35 % 16.34 % 9.66 % 10.40 % 12.15 % 37.31%
  QoQ % 2.30% 4.09% 12.30% 69.15% -7.12% -14.40% -
  Horiz. % 160.82% 157.20% 151.03% 134.49% 79.51% 85.60% 100.00%
Total Cost 4,433,505 4,299,646 4,094,808 3,776,685 3,466,040 3,276,944 3,196,829 24.39%
  QoQ % 3.11% 5.00% 8.42% 8.96% 5.77% 2.51% -
  Horiz. % 138.68% 134.50% 128.09% 118.14% 108.42% 102.51% 100.00%
Net Worth 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 11.41%
  QoQ % -1.02% 1.04% 2.58% 8.00% 6.05% 0.08% -
  Horiz. % 117.58% 118.79% 117.57% 114.62% 106.13% 100.08% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 217,199 215,746 215,746 215,746 194,467 181,722 181,722 12.64%
  QoQ % 0.67% 0.00% 0.00% 10.94% 7.01% 0.00% -
  Horiz. % 119.52% 118.72% 118.72% 118.72% 107.01% 100.00% 100.00%
Div Payout % 55.39 % 49.60 % 49.23 % 49.76 % 45.16 % 46.50 % 49.81 % 7.34%
  QoQ % 11.67% 0.75% -1.07% 10.19% -2.88% -6.65% -
  Horiz. % 111.20% 99.58% 98.84% 99.90% 90.66% 93.35% 100.00%
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 11.41%
  QoQ % -1.02% 1.04% 2.58% 8.00% 6.05% 0.08% -
  Horiz. % 117.58% 118.79% 117.57% 114.62% 106.13% 100.08% 100.00%
NOSH 2,554,370 2,554,359 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 60.73%
  QoQ % 0.00% 0.00% 99.87% 1.71% 0.09% 0.08% -
  Horiz. % 203.64% 203.64% 203.63% 101.88% 100.17% 100.08% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 8.19 % 9.28 % 9.76 % 10.38 % 11.12 % 10.68 % 10.24 % -13.85%
  QoQ % -11.75% -4.92% -5.97% -6.65% 4.12% 4.30% -
  Horiz. % 79.98% 90.62% 95.31% 101.37% 108.59% 104.30% 100.00%
ROE 15.83 % 17.38 % 17.69 % 17.95 % 19.26 % 18.53 % 17.31 % -5.79%
  QoQ % -8.92% -1.75% -1.45% -6.80% 3.94% 7.05% -
  Horiz. % 91.45% 100.40% 102.20% 103.70% 111.27% 107.05% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 189.05 185.54 177.66 329.74 310.36 292.25 283.95 -23.77%
  QoQ % 1.89% 4.44% -46.12% 6.24% 6.20% 2.92% -
  Horiz. % 66.58% 65.34% 62.57% 116.13% 109.30% 102.92% 100.00%
EPS 15.35 17.03 17.16 33.93 34.28 31.13 29.09 -34.73%
  QoQ % -9.86% -0.76% -49.43% -1.02% 10.12% 7.01% -
  Horiz. % 52.77% 58.54% 58.99% 116.64% 117.84% 107.01% 100.00%
DPS 8.50 8.45 8.45 17.00 15.50 14.50 14.50 -29.98%
  QoQ % 0.59% 0.00% -50.29% 9.68% 6.90% 0.00% -
  Horiz. % 58.62% 58.28% 58.28% 117.24% 106.90% 100.00% 100.00%
NAPS 0.9700 0.9800 0.9700 1.8900 1.7800 1.6800 1.6800 -30.68%
  QoQ % -1.02% 1.03% -48.68% 6.18% 5.95% 0.00% -
  Horiz. % 57.74% 58.33% 57.74% 112.50% 105.95% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,017
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 58.84 57.75 55.29 51.35 47.51 44.70 43.40 22.52%
  QoQ % 1.89% 4.45% 7.67% 8.08% 6.29% 3.00% -
  Horiz. % 135.58% 133.06% 127.40% 118.32% 109.47% 103.00% 100.00%
EPS 4.78 5.30 5.34 5.28 5.25 4.76 4.45 4.89%
  QoQ % -9.81% -0.75% 1.14% 0.57% 10.29% 6.97% -
  Horiz. % 107.42% 119.10% 120.00% 118.65% 117.98% 106.97% 100.00%
DPS 2.65 2.63 2.63 2.63 2.37 2.21 2.21 12.88%
  QoQ % 0.76% 0.00% 0.00% 10.97% 7.24% 0.00% -
  Horiz. % 119.91% 119.00% 119.00% 119.00% 107.24% 100.00% 100.00%
NAPS 0.3019 0.3050 0.3019 0.2943 0.2725 0.2570 0.2568 11.40%
  QoQ % -1.02% 1.03% 2.58% 8.00% 6.03% 0.08% -
  Horiz. % 117.56% 118.77% 117.56% 114.60% 106.11% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 5.0500 4.5400 5.9700 11.1400 10.2600 9.7100 6.7300 -
P/RPS 2.67 2.45 3.36 3.38 3.31 3.32 2.37 8.28%
  QoQ % 8.98% -27.08% -0.59% 2.11% -0.30% 40.08% -
  Horiz. % 112.66% 103.38% 141.77% 142.62% 139.66% 140.08% 100.00%
P/EPS 32.90 26.66 34.80 32.83 29.93 31.19 23.14 26.47%
  QoQ % 23.41% -23.39% 6.00% 9.69% -4.04% 34.79% -
  Horiz. % 142.18% 115.21% 150.39% 141.88% 129.34% 134.79% 100.00%
EY 3.04 3.75 2.87 3.05 3.34 3.21 4.32 -20.90%
  QoQ % -18.93% 30.66% -5.90% -8.68% 4.05% -25.69% -
  Horiz. % 70.37% 86.81% 66.44% 70.60% 77.31% 74.31% 100.00%
DY 1.68 1.86 1.41 1.53 1.51 1.49 2.15 -15.18%
  QoQ % -9.68% 31.91% -7.84% 1.32% 1.34% -30.70% -
  Horiz. % 78.14% 86.51% 65.58% 71.16% 70.23% 69.30% 100.00%
P/NAPS 5.21 4.63 6.15 5.89 5.76 5.78 4.01 19.09%
  QoQ % 12.53% -24.72% 4.41% 2.26% -0.35% 44.14% -
  Horiz. % 129.93% 115.46% 153.37% 146.88% 143.64% 144.14% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 18/06/19 22/03/19 17/12/18 11/10/18 19/06/18 15/03/18 19/12/17 -
Price 4.8700 4.4300 5.7400 10.7000 11.3200 9.8500 7.4800 -
P/RPS 2.58 2.39 3.23 3.24 3.65 3.37 2.63 -1.27%
  QoQ % 7.95% -26.01% -0.31% -11.23% 8.31% 28.14% -
  Horiz. % 98.10% 90.87% 122.81% 123.19% 138.78% 128.14% 100.00%
P/EPS 31.73 26.01 33.46 31.54 33.03 31.64 25.72 15.04%
  QoQ % 21.99% -22.27% 6.09% -4.51% 4.39% 23.02% -
  Horiz. % 123.37% 101.13% 130.09% 122.63% 128.42% 123.02% 100.00%
EY 3.15 3.84 2.99 3.17 3.03 3.16 3.89 -13.13%
  QoQ % -17.97% 28.43% -5.68% 4.62% -4.11% -18.77% -
  Horiz. % 80.98% 98.71% 76.86% 81.49% 77.89% 81.23% 100.00%
DY 1.75 1.91 1.47 1.59 1.37 1.47 1.94 -6.65%
  QoQ % -8.38% 29.93% -7.55% 16.06% -6.80% -24.23% -
  Horiz. % 90.21% 98.45% 75.77% 81.96% 70.62% 75.77% 100.00%
P/NAPS 5.02 4.52 5.92 5.66 6.36 5.86 4.45 8.37%
  QoQ % 11.06% -23.65% 4.59% -11.01% 8.53% 31.69% -
  Horiz. % 112.81% 101.57% 133.03% 127.19% 142.92% 131.69% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS