Highlights

[TOPGLOV] QoQ TTM Result on 2013-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 13-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 31-May-2013  [#3]
Profit Trend QoQ -     -6.00%    YoY -     28.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 2,274,498 2,302,645 2,313,234 2,372,400 2,371,613 2,344,186 2,314,454 -1.16%
  QoQ % -1.22% -0.46% -2.49% 0.03% 1.17% 1.28% -
  Horiz. % 98.27% 99.49% 99.95% 102.50% 102.47% 101.28% 100.00%
PBT 222,381 233,661 242,204 241,771 262,081 269,494 240,702 -5.15%
  QoQ % -4.83% -3.53% 0.18% -7.75% -2.75% 11.96% -
  Horiz. % 92.39% 97.07% 100.62% 100.44% 108.88% 111.96% 100.00%
Tax -35,608 -37,782 -39,375 -24,216 -31,225 -35,768 -33,417 4.34%
  QoQ % 5.75% 4.05% -62.60% 22.45% 12.70% -7.04% -
  Horiz. % 106.56% 113.06% 117.83% 72.47% 93.44% 107.04% 100.00%
NP 186,773 195,879 202,829 217,555 230,856 233,726 207,285 -6.73%
  QoQ % -4.65% -3.43% -6.77% -5.76% -1.23% 12.76% -
  Horiz. % 90.10% 94.50% 97.85% 104.95% 111.37% 112.76% 100.00%
NP to SH 180,524 189,285 196,500 212,107 225,646 228,786 202,726 -7.46%
  QoQ % -4.63% -3.67% -7.36% -6.00% -1.37% 12.85% -
  Horiz. % 89.05% 93.37% 96.93% 104.63% 111.31% 112.85% 100.00%
Tax Rate 16.01 % 16.17 % 16.26 % 10.02 % 11.91 % 13.27 % 13.88 % 10.01%
  QoQ % -0.99% -0.55% 62.28% -15.87% -10.25% -4.39% -
  Horiz. % 115.35% 116.50% 117.15% 72.19% 85.81% 95.61% 100.00%
Total Cost 2,087,725 2,106,766 2,110,405 2,154,845 2,140,757 2,110,460 2,107,169 -0.62%
  QoQ % -0.90% -0.17% -2.06% 0.66% 1.44% 0.16% -
  Horiz. % 99.08% 99.98% 100.15% 102.26% 101.59% 100.16% 100.00%
Net Worth 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 3.72%
  QoQ % -5.59% 6.37% 0.14% 0.11% 0.00% 4.90% -
  Horiz. % 105.62% 111.87% 105.17% 105.02% 104.91% 104.90% 100.00%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 99,207 99,207 99,207 99,027 55,658 55,658 55,658 47.16%
  QoQ % 0.00% 0.00% 0.18% 77.92% 0.00% 0.00% -
  Horiz. % 178.24% 178.24% 178.24% 177.92% 100.00% 100.00% 100.00%
Div Payout % 54.96 % 52.41 % 50.49 % 46.69 % 24.67 % 24.33 % 27.46 % 59.02%
  QoQ % 4.87% 3.80% 8.14% 89.26% 1.40% -11.40% -
  Horiz. % 200.15% 190.86% 183.87% 170.03% 89.84% 88.60% 100.00%
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 3.72%
  QoQ % -5.59% 6.37% 0.14% 0.11% 0.00% 4.90% -
  Horiz. % 105.62% 111.87% 105.17% 105.02% 104.91% 104.90% 100.00%
NOSH 620,208 619,938 620,428 619,553 618,880 618,858 618,432 0.19%
  QoQ % 0.04% -0.08% 0.14% 0.11% 0.00% 0.07% -
  Horiz. % 100.29% 100.24% 100.32% 100.18% 100.07% 100.07% 100.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.21 % 8.51 % 8.77 % 9.17 % 9.73 % 9.97 % 8.96 % -5.68%
  QoQ % -3.53% -2.96% -4.36% -5.76% -2.41% 11.27% -
  Horiz. % 91.63% 94.98% 97.88% 102.34% 108.59% 111.27% 100.00%
ROE 13.35 % 13.22 % 14.60 % 15.78 % 16.80 % 17.04 % 15.84 % -10.80%
  QoQ % 0.98% -9.45% -7.48% -6.07% -1.41% 7.58% -
  Horiz. % 84.28% 83.46% 92.17% 99.62% 106.06% 107.58% 100.00%
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 366.73 371.43 372.84 382.92 383.21 378.79 374.25 -1.35%
  QoQ % -1.27% -0.38% -2.63% -0.08% 1.17% 1.21% -
  Horiz. % 97.99% 99.25% 99.62% 102.32% 102.39% 101.21% 100.00%
EPS 29.11 30.53 31.67 34.24 36.46 36.97 32.78 -7.63%
  QoQ % -4.65% -3.60% -7.51% -6.09% -1.38% 12.78% -
  Horiz. % 88.80% 93.14% 96.61% 104.45% 111.23% 112.78% 100.00%
DPS 16.00 16.00 16.00 16.00 9.00 9.00 9.00 46.91%
  QoQ % 0.00% 0.00% 0.00% 77.78% 0.00% 0.00% -
  Horiz. % 177.78% 177.78% 177.78% 177.78% 100.00% 100.00% 100.00%
NAPS 2.1800 2.3100 2.1700 2.1700 2.1700 2.1700 2.0700 3.52%
  QoQ % -5.63% 6.45% 0.00% 0.00% 0.00% 4.83% -
  Horiz. % 105.31% 111.59% 104.83% 104.83% 104.83% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 27.72 28.06 28.19 28.91 28.90 28.56 28.20 -1.14%
  QoQ % -1.21% -0.46% -2.49% 0.03% 1.19% 1.28% -
  Horiz. % 98.30% 99.50% 99.96% 102.52% 102.48% 101.28% 100.00%
EPS 2.20 2.31 2.39 2.58 2.75 2.79 2.47 -7.45%
  QoQ % -4.76% -3.35% -7.36% -6.18% -1.43% 12.96% -
  Horiz. % 89.07% 93.52% 96.76% 104.45% 111.34% 112.96% 100.00%
DPS 1.21 1.21 1.21 1.21 0.68 0.68 0.68 47.00%
  QoQ % 0.00% 0.00% 0.00% 77.94% 0.00% 0.00% -
  Horiz. % 177.94% 177.94% 177.94% 177.94% 100.00% 100.00% 100.00%
NAPS 0.1648 0.1745 0.1641 0.1638 0.1636 0.1636 0.1560 3.74%
  QoQ % -5.56% 6.34% 0.18% 0.12% 0.00% 4.87% -
  Horiz. % 105.64% 111.86% 105.19% 105.00% 104.87% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 5.7700 5.7200 6.1400 6.3800 5.4900 5.6400 5.2900 -
P/RPS 1.57 1.54 1.65 1.67 1.43 1.49 1.41 7.45%
  QoQ % 1.95% -6.67% -1.20% 16.78% -4.03% 5.67% -
  Horiz. % 111.35% 109.22% 117.02% 118.44% 101.42% 105.67% 100.00%
P/EPS 19.82 18.73 19.39 18.64 15.06 15.26 16.14 14.72%
  QoQ % 5.82% -3.40% 4.02% 23.77% -1.31% -5.45% -
  Horiz. % 122.80% 116.05% 120.14% 115.49% 93.31% 94.55% 100.00%
EY 5.04 5.34 5.16 5.37 6.64 6.55 6.20 -12.93%
  QoQ % -5.62% 3.49% -3.91% -19.13% 1.37% 5.65% -
  Horiz. % 81.29% 86.13% 83.23% 86.61% 107.10% 105.65% 100.00%
DY 2.77 2.80 2.61 2.51 1.64 1.60 1.70 38.59%
  QoQ % -1.07% 7.28% 3.98% 53.05% 2.50% -5.88% -
  Horiz. % 162.94% 164.71% 153.53% 147.65% 96.47% 94.12% 100.00%
P/NAPS 2.65 2.48 2.83 2.94 2.53 2.60 2.56 2.34%
  QoQ % 6.85% -12.37% -3.74% 16.21% -2.69% 1.56% -
  Horiz. % 103.52% 96.88% 110.55% 114.84% 98.83% 101.56% 100.00%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 -
Price 5.2800 5.8000 6.1500 6.3500 5.4100 5.7000 5.1500 -
P/RPS 1.44 1.56 1.65 1.66 1.41 1.50 1.38 2.89%
  QoQ % -7.69% -5.45% -0.60% 17.73% -6.00% 8.70% -
  Horiz. % 104.35% 113.04% 119.57% 120.29% 102.17% 108.70% 100.00%
P/EPS 18.14 19.00 19.42 18.55 14.84 15.42 15.71 10.09%
  QoQ % -4.53% -2.16% 4.69% 25.00% -3.76% -1.85% -
  Horiz. % 115.47% 120.94% 123.62% 118.08% 94.46% 98.15% 100.00%
EY 5.51 5.26 5.15 5.39 6.74 6.49 6.37 -9.24%
  QoQ % 4.75% 2.14% -4.45% -20.03% 3.85% 1.88% -
  Horiz. % 86.50% 82.57% 80.85% 84.62% 105.81% 101.88% 100.00%
DY 3.03 2.76 2.60 2.52 1.66 1.58 1.75 44.34%
  QoQ % 9.78% 6.15% 3.17% 51.81% 5.06% -9.71% -
  Horiz. % 173.14% 157.71% 148.57% 144.00% 94.86% 90.29% 100.00%
P/NAPS 2.42 2.51 2.83 2.93 2.49 2.63 2.49 -1.89%
  QoQ % -3.59% -11.31% -3.41% 17.67% -5.32% 5.62% -
  Horiz. % 97.19% 100.80% 113.65% 117.67% 100.00% 105.62% 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
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

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