Highlights

[TOPGLOV] QoQ TTM Result on 2017-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-May-2017  [#3]
Profit Trend QoQ -     5.48%    YoY -     -24.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 3,668,612 3,561,709 3,409,176 3,228,875 3,031,504 2,873,822 2,888,515 17.33%
  QoQ % 3.00% 4.47% 5.58% 6.51% 5.49% -0.51% -
  Horiz. % 127.01% 123.31% 118.03% 111.78% 104.95% 99.49% 100.00%
PBT 437,135 415,339 383,105 359,764 341,577 370,690 442,202 -0.77%
  QoQ % 5.25% 8.41% 6.49% 5.32% -7.85% -16.17% -
  Horiz. % 98.85% 93.93% 86.64% 81.36% 77.24% 83.83% 100.00%
Tax -45,467 -50,459 -50,536 -59,546 -56,452 -63,529 -79,763 -31.32%
  QoQ % 9.89% 0.15% 15.13% -5.48% 11.14% 20.35% -
  Horiz. % 57.00% 63.26% 63.36% 74.65% 70.77% 79.65% 100.00%
NP 391,668 364,880 332,569 300,218 285,125 307,161 362,439 5.32%
  QoQ % 7.34% 9.72% 10.78% 5.29% -7.17% -15.25% -
  Horiz. % 108.06% 100.67% 91.76% 82.83% 78.67% 84.75% 100.00%
NP to SH 390,790 364,834 332,704 299,722 284,143 305,696 360,729 5.50%
  QoQ % 7.11% 9.66% 11.00% 5.48% -7.05% -15.26% -
  Horiz. % 108.33% 101.14% 92.23% 83.09% 78.77% 84.74% 100.00%
Tax Rate 10.40 % 12.15 % 13.19 % 16.55 % 16.53 % 17.14 % 18.04 % -30.80%
  QoQ % -14.40% -7.88% -20.30% 0.12% -3.56% -4.99% -
  Horiz. % 57.65% 67.35% 73.12% 91.74% 91.63% 95.01% 100.00%
Total Cost 3,276,944 3,196,829 3,076,607 2,928,657 2,746,379 2,566,661 2,526,076 19.00%
  QoQ % 2.51% 3.91% 5.05% 6.64% 7.00% 1.61% -
  Horiz. % 129.72% 126.55% 121.79% 115.94% 108.72% 101.61% 100.00%
Net Worth 2,108,917 2,107,270 2,017,553 1,905,221 1,891,576 1,917,469 1,828,900 9.99%
  QoQ % 0.08% 4.45% 5.90% 0.72% -1.35% 4.84% -
  Horiz. % 115.31% 115.22% 110.32% 104.17% 103.43% 104.84% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 181,722 181,722 181,722 181,683 181,574 181,574 181,574 0.05%
  QoQ % 0.00% 0.00% 0.02% 0.06% 0.00% 0.00% -
  Horiz. % 100.08% 100.08% 100.08% 100.06% 100.00% 100.00% 100.00%
Div Payout % 46.50 % 49.81 % 54.62 % 60.62 % 63.90 % 59.40 % 50.34 % -5.17%
  QoQ % -6.65% -8.81% -9.90% -5.13% 7.58% 18.00% -
  Horiz. % 92.37% 98.95% 108.50% 120.42% 126.94% 118.00% 100.00%
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 2,108,917 2,107,270 2,017,553 1,905,221 1,891,576 1,917,469 1,828,900 9.99%
  QoQ % 0.08% 4.45% 5.90% 0.72% -1.35% 4.84% -
  Horiz. % 115.31% 115.22% 110.32% 104.17% 103.43% 104.84% 100.00%
NOSH 1,255,308 1,254,328 1,253,138 1,253,435 1,252,699 1,253,247 1,252,671 0.14%
  QoQ % 0.08% 0.09% -0.02% 0.06% -0.04% 0.05% -
  Horiz. % 100.21% 100.13% 100.04% 100.06% 100.00% 100.05% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 10.68 % 10.24 % 9.76 % 9.30 % 9.41 % 10.69 % 12.55 % -10.22%
  QoQ % 4.30% 4.92% 4.95% -1.17% -11.97% -14.82% -
  Horiz. % 85.10% 81.59% 77.77% 74.10% 74.98% 85.18% 100.00%
ROE 18.53 % 17.31 % 16.49 % 15.73 % 15.02 % 15.94 % 19.72 % -4.08%
  QoQ % 7.05% 4.97% 4.83% 4.73% -5.77% -19.17% -
  Horiz. % 93.97% 87.78% 83.62% 79.77% 76.17% 80.83% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 292.25 283.95 272.05 257.60 242.00 229.31 230.59 17.16%
  QoQ % 2.92% 4.37% 5.61% 6.45% 5.53% -0.56% -
  Horiz. % 126.74% 123.14% 117.98% 111.71% 104.95% 99.44% 100.00%
EPS 31.13 29.09 26.55 23.91 22.68 24.39 28.80 5.34%
  QoQ % 7.01% 9.57% 11.04% 5.42% -7.01% -15.31% -
  Horiz. % 108.09% 101.01% 92.19% 83.02% 78.75% 84.69% 100.00%
DPS 14.50 14.50 14.50 14.50 14.50 14.50 14.49 0.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.07% -
  Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 100.07% 100.00%
NAPS 1.6800 1.6800 1.6100 1.5200 1.5100 1.5300 1.4600 9.84%
  QoQ % 0.00% 4.35% 5.92% 0.66% -1.31% 4.79% -
  Horiz. % 115.07% 115.07% 110.27% 104.11% 103.42% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,982
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 44.70 43.40 41.54 39.34 36.94 35.02 35.20 17.32%
  QoQ % 3.00% 4.48% 5.59% 6.50% 5.48% -0.51% -
  Horiz. % 126.99% 123.30% 118.01% 111.76% 104.94% 99.49% 100.00%
EPS 4.76 4.45 4.05 3.65 3.46 3.72 4.40 5.40%
  QoQ % 6.97% 9.88% 10.96% 5.49% -6.99% -15.45% -
  Horiz. % 108.18% 101.14% 92.05% 82.95% 78.64% 84.55% 100.00%
DPS 2.21 2.21 2.21 2.21 2.21 2.21 2.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2570 0.2568 0.2458 0.2321 0.2305 0.2336 0.2228 10.02%
  QoQ % 0.08% 4.48% 5.90% 0.69% -1.33% 4.85% -
  Horiz. % 115.35% 115.26% 110.32% 104.17% 103.46% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 9.7100 6.7300 5.6100 5.2700 5.0300 5.2800 4.2500 -
P/RPS 3.32 2.37 2.06 2.05 2.08 2.30 1.84 48.37%
  QoQ % 40.08% 15.05% 0.49% -1.44% -9.57% 25.00% -
  Horiz. % 180.43% 128.80% 111.96% 111.41% 113.04% 125.00% 100.00%
P/EPS 31.19 23.14 21.13 22.04 22.18 21.65 14.76 64.90%
  QoQ % 34.79% 9.51% -4.13% -0.63% 2.45% 46.68% -
  Horiz. % 211.31% 156.78% 143.16% 149.32% 150.27% 146.68% 100.00%
EY 3.21 4.32 4.73 4.54 4.51 4.62 6.78 -39.34%
  QoQ % -25.69% -8.67% 4.19% 0.67% -2.38% -31.86% -
  Horiz. % 47.35% 63.72% 69.76% 66.96% 66.52% 68.14% 100.00%
DY 1.49 2.15 2.58 2.75 2.88 2.75 3.41 -42.51%
  QoQ % -30.70% -16.67% -6.18% -4.51% 4.73% -19.35% -
  Horiz. % 43.70% 63.05% 75.66% 80.65% 84.46% 80.65% 100.00%
P/NAPS 5.78 4.01 3.48 3.47 3.33 3.45 2.91 58.21%
  QoQ % 44.14% 15.23% 0.29% 4.20% -3.48% 18.56% -
  Horiz. % 198.63% 137.80% 119.59% 119.24% 114.43% 118.56% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 15/03/18 19/12/17 13/10/17 16/06/17 16/03/17 15/12/16 12/10/16 -
Price 9.8500 7.4800 6.0100 5.6100 5.2000 5.0600 5.0000 -
P/RPS 3.37 2.63 2.21 2.18 2.15 2.21 2.17 34.21%
  QoQ % 28.14% 19.00% 1.38% 1.40% -2.71% 1.84% -
  Horiz. % 155.30% 121.20% 101.84% 100.46% 99.08% 101.84% 100.00%
P/EPS 31.64 25.72 22.64 23.46 22.93 20.74 17.36 49.37%
  QoQ % 23.02% 13.60% -3.50% 2.31% 10.56% 19.47% -
  Horiz. % 182.26% 148.16% 130.41% 135.14% 132.09% 119.47% 100.00%
EY 3.16 3.89 4.42 4.26 4.36 4.82 5.76 -33.06%
  QoQ % -18.77% -11.99% 3.76% -2.29% -9.54% -16.32% -
  Horiz. % 54.86% 67.53% 76.74% 73.96% 75.69% 83.68% 100.00%
DY 1.47 1.94 2.41 2.58 2.79 2.87 2.90 -36.51%
  QoQ % -24.23% -19.50% -6.59% -7.53% -2.79% -1.03% -
  Horiz. % 50.69% 66.90% 83.10% 88.97% 96.21% 98.97% 100.00%
P/NAPS 5.86 4.45 3.73 3.69 3.44 3.31 3.42 43.33%
  QoQ % 31.69% 19.30% 1.08% 7.27% 3.93% -3.22% -
  Horiz. % 171.35% 130.12% 109.06% 107.89% 100.58% 96.78% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS