Highlights

[TOPGLOV] QoQ TTM Result on 2011-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2011
Quarter 31-May-2011  [#3]
Profit Trend QoQ -     -22.75%    YoY -     -48.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 2,181,033 2,117,250 2,053,916 2,053,466 2,073,954 2,098,641 2,079,432 3.23%
  QoQ % 3.01% 3.08% 0.02% -0.99% -1.18% 0.92% -
  Horiz. % 104.89% 101.82% 98.77% 98.75% 99.74% 100.92% 100.00%
PBT 179,956 142,629 145,443 151,494 200,313 262,723 304,961 -29.67%
  QoQ % 26.17% -1.93% -3.99% -24.37% -23.76% -13.85% -
  Horiz. % 59.01% 46.77% 47.69% 49.68% 65.68% 86.15% 100.00%
Tax -40,446 -31,375 -30,311 -16,955 -26,435 -42,527 -54,550 -18.10%
  QoQ % -28.91% -3.51% -78.77% 35.86% 37.84% 22.04% -
  Horiz. % 74.14% 57.52% 55.57% 31.08% 48.46% 77.96% 100.00%
NP 139,510 111,254 115,132 134,539 173,878 220,196 250,411 -32.32%
  QoQ % 25.40% -3.37% -14.42% -22.62% -21.03% -12.07% -
  Horiz. % 55.71% 44.43% 45.98% 53.73% 69.44% 87.93% 100.00%
NP to SH 136,518 108,473 113,091 132,070 170,957 216,073 245,231 -32.35%
  QoQ % 25.85% -4.08% -14.37% -22.75% -20.88% -11.89% -
  Horiz. % 55.67% 44.23% 46.12% 53.86% 69.71% 88.11% 100.00%
Tax Rate 22.48 % 22.00 % 20.84 % 11.19 % 13.20 % 16.19 % 17.89 % 16.46%
  QoQ % 2.18% 5.57% 86.24% -15.23% -18.47% -9.50% -
  Horiz. % 125.66% 122.97% 116.49% 62.55% 73.78% 90.50% 100.00%
Total Cost 2,041,523 2,005,996 1,938,784 1,918,927 1,900,076 1,878,445 1,829,021 7.61%
  QoQ % 1.77% 3.47% 1.03% 0.99% 1.15% 2.70% -
  Horiz. % 111.62% 109.68% 106.00% 104.92% 103.88% 102.70% 100.00%
Net Worth 1,194,075 1,187,981 1,143,580 1,125,278 1,125,211 1,174,871 1,117,315 4.53%
  QoQ % 0.51% 3.88% 1.63% 0.01% -4.23% 5.15% -
  Horiz. % 106.87% 106.32% 102.35% 100.71% 100.71% 105.15% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 68,003 68,003 68,003 74,125 64,393 64,393 64,393 3.71%
  QoQ % 0.00% 0.00% -8.26% 15.11% 0.00% 0.00% -
  Horiz. % 105.61% 105.61% 105.61% 115.11% 100.00% 100.00% 100.00%
Div Payout % 49.81 % 62.69 % 60.13 % 56.13 % 37.67 % 29.80 % 26.26 % 53.29%
  QoQ % -20.55% 4.26% 7.13% 49.00% 26.41% 13.48% -
  Horiz. % 189.68% 238.73% 228.98% 213.75% 143.45% 113.48% 100.00%
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 1,194,075 1,187,981 1,143,580 1,125,278 1,125,211 1,174,871 1,117,315 4.53%
  QoQ % 0.51% 3.88% 1.63% 0.01% -4.23% 5.15% -
  Horiz. % 106.87% 106.32% 102.35% 100.71% 100.71% 105.15% 100.00%
NOSH 618,692 618,740 618,151 618,285 618,248 618,353 617,301 0.15%
  QoQ % -0.01% 0.10% -0.02% 0.01% -0.02% 0.17% -
  Horiz. % 100.23% 100.23% 100.14% 100.16% 100.15% 100.17% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.40 % 5.25 % 5.61 % 6.55 % 8.38 % 10.49 % 12.04 % -34.41%
  QoQ % 21.90% -6.42% -14.35% -21.84% -20.11% -12.87% -
  Horiz. % 53.16% 43.60% 46.59% 54.40% 69.60% 87.13% 100.00%
ROE 11.43 % 9.13 % 9.89 % 11.74 % 15.19 % 18.39 % 21.95 % -35.30%
  QoQ % 25.19% -7.68% -15.76% -22.71% -17.40% -16.22% -
  Horiz. % 52.07% 41.59% 45.06% 53.49% 69.20% 83.78% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 352.52 342.19 332.27 332.12 335.46 339.39 336.86 3.08%
  QoQ % 3.02% 2.99% 0.05% -1.00% -1.16% 0.75% -
  Horiz. % 104.65% 101.58% 98.64% 98.59% 99.58% 100.75% 100.00%
EPS 22.07 17.53 18.30 21.36 27.65 34.94 39.73 -32.45%
  QoQ % 25.90% -4.21% -14.33% -22.75% -20.86% -12.06% -
  Horiz. % 55.55% 44.12% 46.06% 53.76% 69.59% 87.94% 100.00%
DPS 11.00 11.00 11.00 12.00 10.42 10.41 10.43 3.61%
  QoQ % 0.00% 0.00% -8.33% 15.16% 0.10% -0.19% -
  Horiz. % 105.47% 105.47% 105.47% 115.05% 99.90% 99.81% 100.00%
NAPS 1.9300 1.9200 1.8500 1.8200 1.8200 1.9000 1.8100 4.38%
  QoQ % 0.52% 3.78% 1.65% 0.00% -4.21% 4.97% -
  Horiz. % 106.63% 106.08% 102.21% 100.55% 100.55% 104.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 26.58 25.80 25.03 25.02 25.27 25.57 25.34 3.24%
  QoQ % 3.02% 3.08% 0.04% -0.99% -1.17% 0.91% -
  Horiz. % 104.89% 101.82% 98.78% 98.74% 99.72% 100.91% 100.00%
EPS 1.66 1.32 1.38 1.61 2.08 2.63 2.99 -32.47%
  QoQ % 25.76% -4.35% -14.29% -22.60% -20.91% -12.04% -
  Horiz. % 55.52% 44.15% 46.15% 53.85% 69.57% 87.96% 100.00%
DPS 0.83 0.83 0.83 0.90 0.78 0.78 0.78 4.23%
  QoQ % 0.00% 0.00% -7.78% 15.38% 0.00% 0.00% -
  Horiz. % 106.41% 106.41% 106.41% 115.38% 100.00% 100.00% 100.00%
NAPS 0.1455 0.1448 0.1393 0.1371 0.1371 0.1432 0.1361 4.56%
  QoQ % 0.48% 3.95% 1.60% 0.00% -4.26% 5.22% -
  Horiz. % 106.91% 106.39% 102.35% 100.73% 100.73% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 4.8700 4.6100 4.8600 5.2000 4.8900 5.7000 6.0700 -
P/RPS 1.38 1.35 1.46 1.57 1.46 1.68 1.80 -16.25%
  QoQ % 2.22% -7.53% -7.01% 7.53% -13.10% -6.67% -
  Horiz. % 76.67% 75.00% 81.11% 87.22% 81.11% 93.33% 100.00%
P/EPS 22.07 26.30 26.56 24.34 17.68 16.31 15.28 27.81%
  QoQ % -16.08% -0.98% 9.12% 37.67% 8.40% 6.74% -
  Horiz. % 144.44% 172.12% 173.82% 159.29% 115.71% 106.74% 100.00%
EY 4.53 3.80 3.76 4.11 5.65 6.13 6.54 -21.73%
  QoQ % 19.21% 1.06% -8.52% -27.26% -7.83% -6.27% -
  Horiz. % 69.27% 58.10% 57.49% 62.84% 86.39% 93.73% 100.00%
DY 2.26 2.39 2.26 2.31 2.13 1.83 1.72 19.98%
  QoQ % -5.44% 5.75% -2.16% 8.45% 16.39% 6.40% -
  Horiz. % 131.40% 138.95% 131.40% 134.30% 123.84% 106.40% 100.00%
P/NAPS 2.52 2.40 2.63 2.86 2.69 3.00 3.35 -17.30%
  QoQ % 5.00% -8.75% -8.04% 6.32% -10.33% -10.45% -
  Horiz. % 75.22% 71.64% 78.51% 85.37% 80.30% 89.55% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 15/03/12 16/12/11 11/10/11 17/06/11 16/03/11 15/12/10 06/10/10 -
Price 4.9200 4.4400 4.0700 5.2600 5.2800 5.4500 5.6900 -
P/RPS 1.40 1.30 1.22 1.58 1.57 1.61 1.69 -11.80%
  QoQ % 7.69% 6.56% -22.78% 0.64% -2.48% -4.73% -
  Horiz. % 82.84% 76.92% 72.19% 93.49% 92.90% 95.27% 100.00%
P/EPS 22.30 25.33 22.25 24.62 19.09 15.60 14.32 34.39%
  QoQ % -11.96% 13.84% -9.63% 28.97% 22.37% 8.94% -
  Horiz. % 155.73% 176.89% 155.38% 171.93% 133.31% 108.94% 100.00%
EY 4.48 3.95 4.50 4.06 5.24 6.41 6.98 -25.61%
  QoQ % 13.42% -12.22% 10.84% -22.52% -18.25% -8.17% -
  Horiz. % 64.18% 56.59% 64.47% 58.17% 75.07% 91.83% 100.00%
DY 2.24 2.48 2.70 2.28 1.97 1.91 1.83 14.44%
  QoQ % -9.68% -8.15% 18.42% 15.74% 3.14% 4.37% -
  Horiz. % 122.40% 135.52% 147.54% 124.59% 107.65% 104.37% 100.00%
P/NAPS 2.55 2.31 2.20 2.89 2.90 2.87 3.14 -12.97%
  QoQ % 10.39% 5.00% -23.88% -0.34% 1.05% -8.60% -
  Horiz. % 81.21% 73.57% 70.06% 92.04% 92.36% 91.40% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

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

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS