Highlights

[TOPGLOV] QoQ TTM Result on 2018-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 19-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-May-2018  [#3]
Profit Trend QoQ -     10.20%    YoY -     43.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 4,739,360 4,537,835 4,213,986 3,899,545 3,668,612 3,561,709 3,409,176 24.64%
  QoQ % 4.44% 7.69% 8.06% 6.29% 3.00% 4.47% -
  Horiz. % 139.02% 133.11% 123.61% 114.38% 107.61% 104.47% 100.00%
PBT 543,545 542,599 522,710 479,840 437,135 415,339 383,105 26.34%
  QoQ % 0.17% 3.80% 8.93% 9.77% 5.25% 8.41% -
  Horiz. % 141.88% 141.63% 136.44% 125.25% 114.10% 108.41% 100.00%
Tax -103,831 -99,572 -85,409 -46,335 -45,467 -50,459 -50,536 61.83%
  QoQ % -4.28% -16.58% -84.33% -1.91% 9.89% 0.15% -
  Horiz. % 205.46% 197.03% 169.01% 91.69% 89.97% 99.85% 100.00%
NP 439,714 443,027 437,301 433,505 391,668 364,880 332,569 20.53%
  QoQ % -0.75% 1.31% 0.88% 10.68% 7.34% 9.72% -
  Horiz. % 132.22% 133.21% 131.49% 130.35% 117.77% 109.72% 100.00%
NP to SH 435,010 438,228 433,618 430,648 390,790 364,834 332,704 19.63%
  QoQ % -0.73% 1.06% 0.69% 10.20% 7.11% 9.66% -
  Horiz. % 130.75% 131.72% 130.33% 129.44% 117.46% 109.66% 100.00%
Tax Rate 19.10 % 18.35 % 16.34 % 9.66 % 10.40 % 12.15 % 13.19 % 28.08%
  QoQ % 4.09% 12.30% 69.15% -7.12% -14.40% -7.88% -
  Horiz. % 144.81% 139.12% 123.88% 73.24% 78.85% 92.12% 100.00%
Total Cost 4,299,646 4,094,808 3,776,685 3,466,040 3,276,944 3,196,829 3,076,607 25.08%
  QoQ % 5.00% 8.42% 8.96% 5.77% 2.51% 3.91% -
  Horiz. % 139.75% 133.09% 122.75% 112.66% 106.51% 103.91% 100.00%
Net Worth 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,553 15.51%
  QoQ % 1.04% 2.58% 8.00% 6.05% 0.08% 4.45% -
  Horiz. % 124.07% 122.80% 119.72% 110.85% 104.53% 104.45% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 215,746 215,746 215,746 194,467 181,722 181,722 181,722 12.16%
  QoQ % 0.00% 0.00% 10.94% 7.01% 0.00% 0.00% -
  Horiz. % 118.72% 118.72% 118.72% 107.01% 100.00% 100.00% 100.00%
Div Payout % 49.60 % 49.23 % 49.76 % 45.16 % 46.50 % 49.81 % 54.62 % -6.24%
  QoQ % 0.75% -1.07% 10.19% -2.88% -6.65% -8.81% -
  Horiz. % 90.81% 90.13% 91.10% 82.68% 85.13% 91.19% 100.00%
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 2,017,553 15.51%
  QoQ % 1.04% 2.58% 8.00% 6.05% 0.08% 4.45% -
  Horiz. % 124.07% 122.80% 119.72% 110.85% 104.53% 104.45% 100.00%
NOSH 2,554,359 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 1,253,138 60.97%
  QoQ % 0.00% 99.87% 1.71% 0.09% 0.08% 0.09% -
  Horiz. % 203.84% 203.83% 101.98% 100.26% 100.17% 100.09% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 9.28 % 9.76 % 10.38 % 11.12 % 10.68 % 10.24 % 9.76 % -3.32%
  QoQ % -4.92% -5.97% -6.65% 4.12% 4.30% 4.92% -
  Horiz. % 95.08% 100.00% 106.35% 113.93% 109.43% 104.92% 100.00%
ROE 17.38 % 17.69 % 17.95 % 19.26 % 18.53 % 17.31 % 16.49 % 3.58%
  QoQ % -1.75% -1.45% -6.80% 3.94% 7.05% 4.97% -
  Horiz. % 105.40% 107.28% 108.85% 116.80% 112.37% 104.97% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 185.54 177.66 329.74 310.36 292.25 283.95 272.05 -22.57%
  QoQ % 4.44% -46.12% 6.24% 6.20% 2.92% 4.37% -
  Horiz. % 68.20% 65.30% 121.21% 114.08% 107.43% 104.37% 100.00%
EPS 17.03 17.16 33.93 34.28 31.13 29.09 26.55 -25.68%
  QoQ % -0.76% -49.43% -1.02% 10.12% 7.01% 9.57% -
  Horiz. % 64.14% 64.63% 127.80% 129.11% 117.25% 109.57% 100.00%
DPS 8.45 8.45 17.00 15.50 14.50 14.50 14.50 -30.30%
  QoQ % 0.00% -50.29% 9.68% 6.90% 0.00% 0.00% -
  Horiz. % 58.28% 58.28% 117.24% 106.90% 100.00% 100.00% 100.00%
NAPS 0.9800 0.9700 1.8900 1.7800 1.6800 1.6800 1.6100 -28.24%
  QoQ % 1.03% -48.68% 6.18% 5.95% 0.00% 4.35% -
  Horiz. % 60.87% 60.25% 117.39% 110.56% 104.35% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,694
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 57.75 55.29 51.35 47.52 44.70 43.40 41.54 24.64%
  QoQ % 4.45% 7.67% 8.06% 6.31% 3.00% 4.48% -
  Horiz. % 139.02% 133.10% 123.62% 114.40% 107.61% 104.48% 100.00%
EPS 5.30 5.34 5.28 5.25 4.76 4.45 4.05 19.70%
  QoQ % -0.75% 1.14% 0.57% 10.29% 6.97% 9.88% -
  Horiz. % 130.86% 131.85% 130.37% 129.63% 117.53% 109.88% 100.00%
DPS 2.63 2.63 2.63 2.37 2.21 2.21 2.21 12.33%
  QoQ % 0.00% 0.00% 10.97% 7.24% 0.00% 0.00% -
  Horiz. % 119.00% 119.00% 119.00% 107.24% 100.00% 100.00% 100.00%
NAPS 0.3050 0.3019 0.2943 0.2725 0.2570 0.2568 0.2458 15.52%
  QoQ % 1.03% 2.58% 8.00% 6.03% 0.08% 4.48% -
  Horiz. % 124.08% 122.82% 119.73% 110.86% 104.56% 104.48% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 4.5400 5.9700 11.1400 10.2600 9.7100 6.7300 5.6100 -
P/RPS 2.45 3.36 3.38 3.31 3.32 2.37 2.06 12.29%
  QoQ % -27.08% -0.59% 2.11% -0.30% 40.08% 15.05% -
  Horiz. % 118.93% 163.11% 164.08% 160.68% 161.17% 115.05% 100.00%
P/EPS 26.66 34.80 32.83 29.93 31.19 23.14 21.13 16.81%
  QoQ % -23.39% 6.00% 9.69% -4.04% 34.79% 9.51% -
  Horiz. % 126.17% 164.69% 155.37% 141.65% 147.61% 109.51% 100.00%
EY 3.75 2.87 3.05 3.34 3.21 4.32 4.73 -14.38%
  QoQ % 30.66% -5.90% -8.68% 4.05% -25.69% -8.67% -
  Horiz. % 79.28% 60.68% 64.48% 70.61% 67.86% 91.33% 100.00%
DY 1.86 1.41 1.53 1.51 1.49 2.15 2.58 -19.65%
  QoQ % 31.91% -7.84% 1.32% 1.34% -30.70% -16.67% -
  Horiz. % 72.09% 54.65% 59.30% 58.53% 57.75% 83.33% 100.00%
P/NAPS 4.63 6.15 5.89 5.76 5.78 4.01 3.48 21.03%
  QoQ % -24.72% 4.41% 2.26% -0.35% 44.14% 15.23% -
  Horiz. % 133.05% 176.72% 169.25% 165.52% 166.09% 115.23% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 22/03/19 17/12/18 11/10/18 19/06/18 15/03/18 19/12/17 13/10/17 -
Price 4.4300 5.7400 10.7000 11.3200 9.8500 7.4800 6.0100 -
P/RPS 2.39 3.23 3.24 3.65 3.37 2.63 2.21 5.37%
  QoQ % -26.01% -0.31% -11.23% 8.31% 28.14% 19.00% -
  Horiz. % 108.14% 146.15% 146.61% 165.16% 152.49% 119.00% 100.00%
P/EPS 26.01 33.46 31.54 33.03 31.64 25.72 22.64 9.72%
  QoQ % -22.27% 6.09% -4.51% 4.39% 23.02% 13.60% -
  Horiz. % 114.89% 147.79% 139.31% 145.89% 139.75% 113.60% 100.00%
EY 3.84 2.99 3.17 3.03 3.16 3.89 4.42 -8.97%
  QoQ % 28.43% -5.68% 4.62% -4.11% -18.77% -11.99% -
  Horiz. % 86.88% 67.65% 71.72% 68.55% 71.49% 88.01% 100.00%
DY 1.91 1.47 1.59 1.37 1.47 1.94 2.41 -14.40%
  QoQ % 29.93% -7.55% 16.06% -6.80% -24.23% -19.50% -
  Horiz. % 79.25% 61.00% 65.98% 56.85% 61.00% 80.50% 100.00%
P/NAPS 4.52 5.92 5.66 6.36 5.86 4.45 3.73 13.70%
  QoQ % -23.65% 4.59% -11.01% 8.53% 31.69% 19.30% -
  Horiz. % 121.18% 158.71% 151.74% 170.51% 157.10% 119.30% 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
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

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