Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2010-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2011
Quarter 30-Nov-2010  [#1]
Profit Trend QoQ -     -41.20%    YoY -     -44.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 2,295,944 2,338,300 2,219,372 1,966,036 1,889,200 1,544,304 1,345,932 9.30%
  YoY % -1.81% 5.36% 12.89% 4.07% 22.33% 14.74% -
  Horiz. % 170.58% 173.73% 164.89% 146.07% 140.36% 114.74% 100.00%
PBT 247,360 281,532 166,364 177,620 346,572 173,192 138,240 10.17%
  YoY % -12.14% 69.23% -6.34% -48.75% 100.11% 25.28% -
  Horiz. % 178.94% 203.65% 120.34% 128.49% 250.70% 125.28% 100.00%
Tax -39,576 -45,948 -36,544 -32,288 -80,380 -35,132 -19,092 12.91%
  YoY % 13.87% -25.73% -13.18% 59.83% -128.79% -84.01% -
  Horiz. % 207.29% 240.67% 191.41% 169.12% 421.01% 184.01% 100.00%
NP 207,784 235,584 129,820 145,332 266,192 138,060 119,148 9.70%
  YoY % -11.80% 81.47% -10.67% -45.40% 92.81% 15.87% -
  Horiz. % 174.39% 197.72% 108.96% 121.98% 223.41% 115.87% 100.00%
NP to SH 201,108 229,968 125,728 144,200 260,832 136,636 117,532 9.36%
  YoY % -12.55% 82.91% -12.81% -44.72% 90.90% 16.25% -
  Horiz. % 171.11% 195.66% 106.97% 122.69% 221.92% 116.25% 100.00%
Tax Rate 16.00 % 16.32 % 21.97 % 18.18 % 23.19 % 20.29 % 13.81 % 2.48%
  YoY % -1.96% -25.72% 20.85% -21.60% 14.29% 46.92% -
  Horiz. % 115.86% 118.18% 159.09% 131.64% 167.92% 146.92% 100.00%
Total Cost 2,088,160 2,102,716 2,089,552 1,820,704 1,623,008 1,406,244 1,226,784 9.26%
  YoY % -0.69% 0.63% 14.77% 12.18% 15.41% 14.63% -
  Horiz. % 170.21% 171.40% 170.33% 148.41% 132.30% 114.63% 100.00%
Net Worth 1,432,057 1,342,924 1,187,981 1,174,871 887,470 710,860 645,644 14.18%
  YoY % 6.64% 13.04% 1.12% 32.38% 24.84% 10.10% -
  Horiz. % 221.80% 208.00% 184.00% 181.97% 137.45% 110.10% 100.00%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 1,432,057 1,342,924 1,187,981 1,174,871 887,470 710,860 645,644 14.18%
  YoY % 6.64% 13.04% 1.12% 32.38% 24.84% 10.10% -
  Horiz. % 221.80% 208.00% 184.00% 181.97% 137.45% 110.10% 100.00%
NOSH 619,938 618,858 618,740 618,353 297,210 294,474 300,439 12.82%
  YoY % 0.17% 0.02% 0.06% 108.05% 0.93% -1.99% -
  Horiz. % 206.34% 205.98% 205.94% 205.82% 98.93% 98.01% 100.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 9.05 % 10.08 % 5.85 % 7.39 % 14.09 % 8.94 % 8.85 % 0.37%
  YoY % -10.22% 72.31% -20.84% -47.55% 57.61% 1.02% -
  Horiz. % 102.26% 113.90% 66.10% 83.50% 159.21% 101.02% 100.00%
ROE 14.04 % 17.12 % 10.58 % 12.27 % 29.39 % 19.22 % 18.20 % -4.23%
  YoY % -17.99% 61.81% -13.77% -58.25% 52.91% 5.60% -
  Horiz. % 77.14% 94.07% 58.13% 67.42% 161.48% 105.60% 100.00%
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 370.35 377.84 358.69 317.95 635.64 524.43 447.99 -3.12%
  YoY % -1.98% 5.34% 12.81% -49.98% 21.21% 17.06% -
  Horiz. % 82.67% 84.34% 80.07% 70.97% 141.89% 117.06% 100.00%
EPS 32.44 37.16 20.32 23.32 87.76 46.40 39.12 -3.07%
  YoY % -12.70% 82.87% -12.86% -73.43% 89.14% 18.61% -
  Horiz. % 82.92% 94.99% 51.94% 59.61% 224.34% 118.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3100 2.1700 1.9200 1.9000 2.9860 2.4140 2.1490 1.21%
  YoY % 6.45% 13.02% 1.05% -36.37% 23.70% 12.33% -
  Horiz. % 107.49% 100.98% 89.34% 88.41% 138.95% 112.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 89.66 91.32 86.67 76.78 73.78 60.31 52.56 9.30%
  YoY % -1.82% 5.37% 12.88% 4.07% 22.33% 14.75% -
  Horiz. % 170.59% 173.74% 164.90% 146.08% 140.37% 114.75% 100.00%
EPS 7.85 8.98 4.91 5.63 10.19 5.34 4.59 9.35%
  YoY % -12.58% 82.89% -12.79% -44.75% 90.82% 16.34% -
  Horiz. % 171.02% 195.64% 106.97% 122.66% 222.00% 116.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5593 0.5245 0.4639 0.4588 0.3466 0.2776 0.2521 14.19%
  YoY % 6.63% 13.06% 1.11% 32.37% 24.86% 10.12% -
  Horiz. % 221.86% 208.05% 184.01% 181.99% 137.49% 110.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 5.7200 5.6400 4.6100 5.7000 9.1500 3.6800 5.8500 -
P/RPS 1.54 1.49 1.29 1.79 1.44 0.70 1.31 2.73%
  YoY % 3.36% 15.50% -27.93% 24.31% 105.71% -46.56% -
  Horiz. % 117.56% 113.74% 98.47% 136.64% 109.92% 53.44% 100.00%
P/EPS 17.63 15.18 22.69 24.44 10.43 7.93 14.95 2.78%
  YoY % 16.14% -33.10% -7.16% 134.32% 31.53% -46.96% -
  Horiz. % 117.93% 101.54% 151.77% 163.48% 69.77% 53.04% 100.00%
EY 5.67 6.59 4.41 4.09 9.59 12.61 6.69 -2.72%
  YoY % -13.96% 49.43% 7.82% -57.35% -23.95% 88.49% -
  Horiz. % 84.75% 98.51% 65.92% 61.14% 143.35% 188.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.48 2.60 2.40 3.00 3.06 1.52 2.72 -1.53%
  YoY % -4.62% 8.33% -20.00% -1.96% 101.32% -44.12% -
  Horiz. % 91.18% 95.59% 88.24% 110.29% 112.50% 55.88% 100.00%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 17/12/13 13/12/12 16/12/11 15/12/10 16/12/09 06/01/09 03/01/08 -
Price 5.8000 5.7000 4.4400 5.4500 9.5000 4.0200 6.5000 -
P/RPS 1.57 1.51 1.24 1.71 1.49 0.77 1.45 1.33%
  YoY % 3.97% 21.77% -27.49% 14.77% 93.51% -46.90% -
  Horiz. % 108.28% 104.14% 85.52% 117.93% 102.76% 53.10% 100.00%
P/EPS 17.88 15.34 21.85 23.37 10.82 8.66 16.62 1.22%
  YoY % 16.56% -29.79% -6.50% 115.99% 24.94% -47.89% -
  Horiz. % 107.58% 92.30% 131.47% 140.61% 65.10% 52.11% 100.00%
EY 5.59 6.52 4.58 4.28 9.24 11.54 6.02 -1.23%
  YoY % -14.26% 42.36% 7.01% -53.68% -19.93% 91.69% -
  Horiz. % 92.86% 108.31% 76.08% 71.10% 153.49% 191.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.51 2.63 2.31 2.87 3.18 1.67 3.02 -3.03%
  YoY % -4.56% 13.85% -19.51% -9.75% 90.42% -44.70% -
  Horiz. % 83.11% 87.09% 76.49% 95.03% 105.30% 55.30% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers