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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 4,537,835 4,213,986 3,899,545 3,668,612 3,561,709 3,409,176 3,228,875 25.44%
  QoQ % 7.69% 8.06% 6.29% 3.00% 4.47% 5.58% -
  Horiz. % 140.54% 130.51% 120.77% 113.62% 110.31% 105.58% 100.00%
PBT 542,599 522,710 479,840 437,135 415,339 383,105 359,764 31.48%
  QoQ % 3.80% 8.93% 9.77% 5.25% 8.41% 6.49% -
  Horiz. % 150.82% 145.29% 133.38% 121.51% 115.45% 106.49% 100.00%
Tax -99,572 -85,409 -46,335 -45,467 -50,459 -50,536 -59,546 40.84%
  QoQ % -16.58% -84.33% -1.91% 9.89% 0.15% 15.13% -
  Horiz. % 167.22% 143.43% 77.81% 76.36% 84.74% 84.87% 100.00%
NP 443,027 437,301 433,505 391,668 364,880 332,569 300,218 29.59%
  QoQ % 1.31% 0.88% 10.68% 7.34% 9.72% 10.78% -
  Horiz. % 147.57% 145.66% 144.40% 130.46% 121.54% 110.78% 100.00%
NP to SH 438,228 433,618 430,648 390,790 364,834 332,704 299,722 28.79%
  QoQ % 1.06% 0.69% 10.20% 7.11% 9.66% 11.00% -
  Horiz. % 146.21% 144.67% 143.68% 130.38% 121.72% 111.00% 100.00%
Tax Rate 18.35 % 16.34 % 9.66 % 10.40 % 12.15 % 13.19 % 16.55 % 7.12%
  QoQ % 12.30% 69.15% -7.12% -14.40% -7.88% -20.30% -
  Horiz. % 110.88% 98.73% 58.37% 62.84% 73.41% 79.70% 100.00%
Total Cost 4,094,808 3,776,685 3,466,040 3,276,944 3,196,829 3,076,607 2,928,657 25.01%
  QoQ % 8.42% 8.96% 5.77% 2.51% 3.91% 5.05% -
  Horiz. % 139.82% 128.96% 118.35% 111.89% 109.16% 105.05% 100.00%
Net Worth 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,553 1,905,221 19.12%
  QoQ % 2.58% 8.00% 6.05% 0.08% 4.45% 5.90% -
  Horiz. % 130.04% 126.78% 117.39% 110.69% 110.61% 105.90% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 215,746 215,746 194,467 181,722 181,722 181,722 181,683 12.13%
  QoQ % 0.00% 10.94% 7.01% 0.00% 0.00% 0.02% -
  Horiz. % 118.75% 118.75% 107.04% 100.02% 100.02% 100.02% 100.00%
Div Payout % 49.23 % 49.76 % 45.16 % 46.50 % 49.81 % 54.62 % 60.62 % -12.94%
  QoQ % -1.07% 10.19% -2.88% -6.65% -8.81% -9.90% -
  Horiz. % 81.21% 82.09% 74.50% 76.71% 82.17% 90.10% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,553 1,905,221 19.12%
  QoQ % 2.58% 8.00% 6.05% 0.08% 4.45% 5.90% -
  Horiz. % 130.04% 126.78% 117.39% 110.69% 110.61% 105.90% 100.00%
NOSH 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 1,253,138 1,253,435 60.66%
  QoQ % 99.87% 1.71% 0.09% 0.08% 0.09% -0.02% -
  Horiz. % 203.78% 101.96% 100.24% 100.15% 100.07% 99.98% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 9.76 % 10.38 % 11.12 % 10.68 % 10.24 % 9.76 % 9.30 % 3.27%
  QoQ % -5.97% -6.65% 4.12% 4.30% 4.92% 4.95% -
  Horiz. % 104.95% 111.61% 119.57% 114.84% 110.11% 104.95% 100.00%
ROE 17.69 % 17.95 % 19.26 % 18.53 % 17.31 % 16.49 % 15.73 % 8.14%
  QoQ % -1.45% -6.80% 3.94% 7.05% 4.97% 4.83% -
  Horiz. % 112.46% 114.11% 122.44% 117.80% 110.04% 104.83% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 177.66 329.74 310.36 292.25 283.95 272.05 257.60 -21.92%
  QoQ % -46.12% 6.24% 6.20% 2.92% 4.37% 5.61% -
  Horiz. % 68.97% 128.00% 120.48% 113.45% 110.23% 105.61% 100.00%
EPS 17.16 33.93 34.28 31.13 29.09 26.55 23.91 -19.82%
  QoQ % -49.43% -1.02% 10.12% 7.01% 9.57% 11.04% -
  Horiz. % 71.77% 141.91% 143.37% 130.20% 121.66% 111.04% 100.00%
DPS 8.45 17.00 15.50 14.50 14.50 14.50 14.50 -30.21%
  QoQ % -50.29% 9.68% 6.90% 0.00% 0.00% 0.00% -
  Horiz. % 58.28% 117.24% 106.90% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9700 1.8900 1.7800 1.6800 1.6800 1.6100 1.5200 -25.86%
  QoQ % -48.68% 6.18% 5.95% 0.00% 4.35% 5.92% -
  Horiz. % 63.82% 124.34% 117.11% 110.53% 110.53% 105.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,581
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 177.22 164.57 152.29 143.27 139.10 133.14 126.10 25.44%
  QoQ % 7.69% 8.06% 6.30% 3.00% 4.48% 5.58% -
  Horiz. % 140.54% 130.51% 120.77% 113.62% 110.31% 105.58% 100.00%
EPS 17.11 16.93 16.82 15.26 14.25 12.99 11.71 28.73%
  QoQ % 1.06% 0.65% 10.22% 7.09% 9.70% 10.93% -
  Horiz. % 146.11% 144.58% 143.64% 130.32% 121.69% 110.93% 100.00%
DPS 8.43 8.43 7.59 7.10 7.10 7.10 7.10 12.12%
  QoQ % 0.00% 11.07% 6.90% 0.00% 0.00% 0.00% -
  Horiz. % 118.73% 118.73% 106.90% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9676 0.9433 0.8734 0.8236 0.8230 0.7879 0.7441 19.12%
  QoQ % 2.58% 8.00% 6.05% 0.07% 4.45% 5.89% -
  Horiz. % 130.04% 126.77% 117.38% 110.68% 110.60% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 5.9700 11.1400 10.2600 9.7100 6.7300 5.6100 5.2700 -
P/RPS 3.36 3.38 3.31 3.32 2.37 2.06 2.05 38.97%
  QoQ % -0.59% 2.11% -0.30% 40.08% 15.05% 0.49% -
  Horiz. % 163.90% 164.88% 161.46% 161.95% 115.61% 100.49% 100.00%
P/EPS 34.80 32.83 29.93 31.19 23.14 21.13 22.04 35.56%
  QoQ % 6.00% 9.69% -4.04% 34.79% 9.51% -4.13% -
  Horiz. % 157.89% 148.96% 135.80% 141.52% 104.99% 95.87% 100.00%
EY 2.87 3.05 3.34 3.21 4.32 4.73 4.54 -26.32%
  QoQ % -5.90% -8.68% 4.05% -25.69% -8.67% 4.19% -
  Horiz. % 63.22% 67.18% 73.57% 70.70% 95.15% 104.19% 100.00%
DY 1.41 1.53 1.51 1.49 2.15 2.58 2.75 -35.91%
  QoQ % -7.84% 1.32% 1.34% -30.70% -16.67% -6.18% -
  Horiz. % 51.27% 55.64% 54.91% 54.18% 78.18% 93.82% 100.00%
P/NAPS 6.15 5.89 5.76 5.78 4.01 3.48 3.47 46.40%
  QoQ % 4.41% 2.26% -0.35% 44.14% 15.23% 0.29% -
  Horiz. % 177.23% 169.74% 165.99% 166.57% 115.56% 100.29% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 17/12/18 11/10/18 19/06/18 15/03/18 19/12/17 13/10/17 16/06/17 -
Price 5.7400 10.7000 11.3200 9.8500 7.4800 6.0100 5.6100 -
P/RPS 3.23 3.24 3.65 3.37 2.63 2.21 2.18 29.94%
  QoQ % -0.31% -11.23% 8.31% 28.14% 19.00% 1.38% -
  Horiz. % 148.17% 148.62% 167.43% 154.59% 120.64% 101.38% 100.00%
P/EPS 33.46 31.54 33.03 31.64 25.72 22.64 23.46 26.68%
  QoQ % 6.09% -4.51% 4.39% 23.02% 13.60% -3.50% -
  Horiz. % 142.63% 134.44% 140.79% 134.87% 109.63% 96.50% 100.00%
EY 2.99 3.17 3.03 3.16 3.89 4.42 4.26 -21.00%
  QoQ % -5.68% 4.62% -4.11% -18.77% -11.99% 3.76% -
  Horiz. % 70.19% 74.41% 71.13% 74.18% 91.31% 103.76% 100.00%
DY 1.47 1.59 1.37 1.47 1.94 2.41 2.58 -31.25%
  QoQ % -7.55% 16.06% -6.80% -24.23% -19.50% -6.59% -
  Horiz. % 56.98% 61.63% 53.10% 56.98% 75.19% 93.41% 100.00%
P/NAPS 5.92 5.66 6.36 5.86 4.45 3.73 3.69 37.01%
  QoQ % 4.59% -11.01% 8.53% 31.69% 19.30% 1.08% -
  Horiz. % 160.43% 153.39% 172.36% 158.81% 120.60% 101.08% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers