Highlights

[TOPGLOV] YoY Annual (Unaudited) 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 YoY -     30.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 4,213,986 3,409,176 2,888,515 2,510,510 2,275,366 2,313,234 2,314,454 10.50%
  YoY % 23.61% 18.03% 15.06% 10.33% -1.64% -0.05% -
  Horiz. % 182.07% 147.30% 124.80% 108.47% 98.31% 99.95% 100.00%
PBT 522,710 383,105 442,202 363,538 216,310 242,204 240,702 13.79%
  YoY % 36.44% -13.36% 21.64% 68.06% -10.69% 0.62% -
  Horiz. % 217.16% 159.16% 183.71% 151.03% 89.87% 100.62% 100.00%
Tax -85,409 -50,536 -79,763 -82,346 -32,745 -39,375 -33,417 16.92%
  YoY % -69.01% 36.64% 3.14% -151.48% 16.84% -17.83% -
  Horiz. % 255.59% 151.23% 238.69% 246.42% 97.99% 117.83% 100.00%
NP 437,301 332,569 362,439 281,192 183,565 202,829 207,285 13.24%
  YoY % 31.49% -8.24% 28.89% 53.18% -9.50% -2.15% -
  Horiz. % 210.97% 160.44% 174.85% 135.65% 88.56% 97.85% 100.00%
NP to SH 433,618 332,704 360,729 279,781 180,523 196,500 202,726 13.50%
  YoY % 30.33% -7.77% 28.93% 54.98% -8.13% -3.07% -
  Horiz. % 213.89% 164.12% 177.94% 138.01% 89.05% 96.93% 100.00%
Tax Rate 16.34 % 13.19 % 18.04 % 22.65 % 15.14 % 16.26 % 13.88 % 2.76%
  YoY % 23.88% -26.88% -20.35% 49.60% -6.89% 17.15% -
  Horiz. % 117.72% 95.03% 129.97% 163.18% 109.08% 117.15% 100.00%
Total Cost 3,776,685 3,076,607 2,526,076 2,229,318 2,091,801 2,110,405 2,107,169 10.21%
  YoY % 22.75% 21.79% 13.31% 6.57% -0.88% 0.15% -
  Horiz. % 179.23% 146.01% 119.88% 105.80% 99.27% 100.15% 100.00%
Net Worth 2,415,346 2,017,527 1,827,155 802,884 1,395,945 1,356,892 1,280,436 11.15%
  YoY % 19.72% 10.42% 127.57% -42.48% 2.88% 5.97% -
  Horiz. % 188.63% 157.57% 142.70% 62.70% 109.02% 105.97% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 217,253 181,702 181,464 71,024 99,267 99,133 98,970 13.99%
  YoY % 19.57% 0.13% 155.50% -28.45% 0.13% 0.16% -
  Horiz. % 219.51% 183.59% 183.35% 71.76% 100.30% 100.16% 100.00%
Div Payout % 50.10 % 54.61 % 50.30 % 25.39 % 54.99 % 50.45 % 48.82 % 0.43%
  YoY % -8.26% 8.57% 98.11% -53.83% 9.00% 3.34% -
  Horiz. % 102.62% 111.86% 103.03% 52.01% 112.64% 103.34% 100.00%
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 2,415,346 2,017,527 1,827,155 802,884 1,395,945 1,356,892 1,280,436 11.15%
  YoY % 19.72% 10.42% 127.57% -42.48% 2.88% 5.97% -
  Horiz. % 188.63% 157.57% 142.70% 62.70% 109.02% 105.97% 100.00%
NOSH 1,277,961 1,253,122 1,251,476 617,603 620,420 619,585 618,568 12.85%
  YoY % 1.98% 0.13% 102.63% -0.45% 0.13% 0.16% -
  Horiz. % 206.60% 202.58% 202.32% 99.84% 100.30% 100.16% 100.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 10.38 % 9.76 % 12.55 % 11.20 % 8.07 % 8.77 % 8.96 % 2.48%
  YoY % 6.35% -22.23% 12.05% 38.79% -7.98% -2.12% -
  Horiz. % 115.85% 108.93% 140.07% 125.00% 90.07% 97.88% 100.00%
ROE 17.95 % 16.49 % 19.74 % 34.85 % 12.93 % 14.48 % 15.83 % 2.12%
  YoY % 8.85% -16.46% -43.36% 169.53% -10.70% -8.53% -
  Horiz. % 113.39% 104.17% 124.70% 220.15% 81.68% 91.47% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 329.74 272.05 230.81 406.49 366.75 373.35 374.16 -2.08%
  YoY % 21.21% 17.87% -43.22% 10.84% -1.77% -0.22% -
  Horiz. % 88.13% 72.71% 61.69% 108.64% 98.02% 99.78% 100.00%
EPS 34.33 26.55 28.83 22.61 29.09 31.72 32.77 0.78%
  YoY % 29.30% -7.91% 27.51% -22.28% -8.29% -3.20% -
  Horiz. % 104.76% 81.02% 87.98% 69.00% 88.77% 96.80% 100.00%
DPS 17.00 14.50 14.50 11.50 16.00 16.00 16.00 1.02%
  YoY % 17.24% 0.00% 26.09% -28.12% 0.00% 0.00% -
  Horiz. % 106.25% 90.62% 90.62% 71.88% 100.00% 100.00% 100.00%
NAPS 1.8900 1.6100 1.4600 1.3000 2.2500 2.1900 2.0700 -1.50%
  YoY % 17.39% 10.27% 12.31% -42.22% 2.74% 5.80% -
  Horiz. % 91.30% 77.78% 70.53% 62.80% 108.70% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 164.57 133.14 112.81 98.04 88.86 90.34 90.39 10.50%
  YoY % 23.61% 18.02% 15.07% 10.33% -1.64% -0.06% -
  Horiz. % 182.07% 147.30% 124.80% 108.46% 98.31% 99.94% 100.00%
EPS 16.93 12.99 14.09 10.93 7.05 7.67 7.92 13.49%
  YoY % 30.33% -7.81% 28.91% 55.04% -8.08% -3.16% -
  Horiz. % 213.76% 164.02% 177.90% 138.01% 89.02% 96.84% 100.00%
DPS 8.48 7.10 7.09 2.77 3.88 3.87 3.87 13.96%
  YoY % 19.44% 0.14% 155.96% -28.61% 0.26% 0.00% -
  Horiz. % 219.12% 183.46% 183.20% 71.58% 100.26% 100.00% 100.00%
NAPS 0.9433 0.7879 0.7136 0.3136 0.5452 0.5299 0.5001 11.15%
  YoY % 19.72% 10.41% 127.55% -42.48% 2.89% 5.96% -
  Horiz. % 188.62% 157.55% 142.69% 62.71% 109.02% 105.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 11.1400 5.6100 4.2500 7.7200 4.7900 6.1400 5.2900 -
P/RPS 3.38 2.06 1.84 1.90 1.31 1.64 1.41 15.68%
  YoY % 64.08% 11.96% -3.16% 45.04% -20.12% 16.31% -
  Horiz. % 239.72% 146.10% 130.50% 134.75% 92.91% 116.31% 100.00%
P/EPS 32.83 21.13 14.74 17.04 16.46 19.36 16.14 12.56%
  YoY % 55.37% 43.35% -13.50% 3.52% -14.98% 19.95% -
  Horiz. % 203.41% 130.92% 91.33% 105.58% 101.98% 119.95% 100.00%
EY 3.05 4.73 6.78 5.87 6.07 5.17 6.20 -11.15%
  YoY % -35.52% -30.24% 15.50% -3.29% 17.41% -16.61% -
  Horiz. % 49.19% 76.29% 109.35% 94.68% 97.90% 83.39% 100.00%
DY 1.53 2.58 3.41 1.49 3.34 2.61 3.02 -10.71%
  YoY % -40.70% -24.34% 128.86% -55.39% 27.97% -13.58% -
  Horiz. % 50.66% 85.43% 112.91% 49.34% 110.60% 86.42% 100.00%
P/NAPS 5.89 3.48 2.91 5.94 2.13 2.80 2.56 14.89%
  YoY % 69.25% 19.59% -51.01% 178.87% -23.93% 9.38% -
  Horiz. % 230.08% 135.94% 113.67% 232.03% 83.20% 109.38% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 11/10/18 13/10/17 12/10/16 15/10/15 14/10/14 11/10/13 11/10/12 -
Price 10.7000 5.9600 5.0000 8.4400 4.8100 6.1500 5.1500 -
P/RPS 3.24 2.19 2.17 2.08 1.31 1.65 1.38 15.28%
  YoY % 47.95% 0.92% 4.33% 58.78% -20.61% 19.57% -
  Horiz. % 234.78% 158.70% 157.25% 150.72% 94.93% 119.57% 100.00%
P/EPS 31.54 22.45 17.35 18.63 16.53 19.39 15.71 12.31%
  YoY % 40.49% 29.39% -6.87% 12.70% -14.75% 23.42% -
  Horiz. % 200.76% 142.90% 110.44% 118.59% 105.22% 123.42% 100.00%
EY 3.17 4.45 5.76 5.37 6.05 5.16 6.36 -10.95%
  YoY % -28.76% -22.74% 7.26% -11.24% 17.25% -18.87% -
  Horiz. % 49.84% 69.97% 90.57% 84.43% 95.13% 81.13% 100.00%
DY 1.59 2.43 2.90 1.36 3.33 2.60 3.11 -10.57%
  YoY % -34.57% -16.21% 113.24% -59.16% 28.08% -16.40% -
  Horiz. % 51.13% 78.14% 93.25% 43.73% 107.07% 83.60% 100.00%
P/NAPS 5.66 3.70 3.42 6.49 2.14 2.81 2.49 14.66%
  YoY % 52.97% 8.19% -47.30% 203.27% -23.84% 12.85% -
  Horiz. % 227.31% 148.59% 137.35% 260.64% 85.94% 112.85% 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.
 


 

190  235  528  1372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.125+0.01 
 MNC 0.100.00 
 HSI-C7E 0.23-0.065 
 KNM 0.385+0.01 
 HIBISCS 1.01+0.055 
 HSI-H6S 0.15+0.03 
 ISTONE 0.19-0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers