Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2013-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 30-Nov-2013  [#1]
Profit Trend QoQ -     2.35%    YoY -     -12.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 3,142,332 3,201,104 2,270,512 2,295,944 2,338,300 2,219,372 1,966,036 8.12%
  YoY % -1.84% 40.99% -1.11% -1.81% 5.36% 12.89% -
  Horiz. % 159.83% 162.82% 115.49% 116.78% 118.93% 112.89% 100.00%
PBT 359,024 645,072 236,208 247,360 281,532 166,364 177,620 12.43%
  YoY % -44.34% 173.09% -4.51% -12.14% 69.23% -6.34% -
  Horiz. % 202.13% 363.18% 132.99% 139.26% 158.50% 93.66% 100.00%
Tax -64,488 -129,424 -40,156 -39,576 -45,948 -36,544 -32,288 12.21%
  YoY % 50.17% -222.30% -1.47% 13.87% -25.73% -13.18% -
  Horiz. % 199.73% 400.84% 124.37% 122.57% 142.31% 113.18% 100.00%
NP 294,536 515,648 196,052 207,784 235,584 129,820 145,332 12.48%
  YoY % -42.88% 163.02% -5.65% -11.80% 81.47% -10.67% -
  Horiz. % 202.66% 354.81% 134.90% 142.97% 162.10% 89.33% 100.00%
NP to SH 293,260 513,392 194,732 201,108 229,968 125,728 144,200 12.55%
  YoY % -42.88% 163.64% -3.17% -12.55% 82.91% -12.81% -
  Horiz. % 203.37% 356.03% 135.04% 139.46% 159.48% 87.19% 100.00%
Tax Rate 17.96 % 20.06 % 17.00 % 16.00 % 16.32 % 21.97 % 18.18 % -0.20%
  YoY % -10.47% 18.00% 6.25% -1.96% -25.72% 20.85% -
  Horiz. % 98.79% 110.34% 93.51% 88.01% 89.77% 120.85% 100.00%
Total Cost 2,847,796 2,685,456 2,074,460 2,088,160 2,102,716 2,089,552 1,820,704 7.73%
  YoY % 6.05% 29.45% -0.66% -0.69% 0.63% 14.77% -
  Horiz. % 156.41% 147.50% 113.94% 114.69% 115.49% 114.77% 100.00%
Net Worth 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 8.50%
  YoY % 10.52% 19.55% 1.34% 6.64% 13.04% 1.12% -
  Horiz. % 163.21% 147.67% 123.52% 121.89% 114.30% 101.12% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 8.50%
  YoY % 10.52% 19.55% 1.34% 6.64% 13.04% 1.12% -
  Horiz. % 163.21% 147.67% 123.52% 121.89% 114.30% 101.12% 100.00%
NOSH 1,253,247 621,841 620,165 619,938 618,858 618,740 618,353 12.48%
  YoY % 101.54% 0.27% 0.04% 0.17% 0.02% 0.06% -
  Horiz. % 202.68% 100.56% 100.29% 100.26% 100.08% 100.06% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 9.37 % 16.11 % 8.63 % 9.05 % 10.08 % 5.85 % 7.39 % 4.03%
  YoY % -41.84% 86.67% -4.64% -10.22% 72.31% -20.84% -
  Horiz. % 126.79% 218.00% 116.78% 122.46% 136.40% 79.16% 100.00%
ROE 15.29 % 29.59 % 13.42 % 14.04 % 17.12 % 10.58 % 12.27 % 3.73%
  YoY % -48.33% 120.49% -4.42% -17.99% 61.81% -13.77% -
  Horiz. % 124.61% 241.16% 109.37% 114.43% 139.53% 86.23% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 250.74 514.78 366.11 370.35 377.84 358.69 317.95 -3.88%
  YoY % -51.29% 40.61% -1.14% -1.98% 5.34% 12.81% -
  Horiz. % 78.86% 161.91% 115.15% 116.48% 118.84% 112.81% 100.00%
EPS 23.40 82.56 31.40 32.44 37.16 20.32 23.32 0.06%
  YoY % -71.66% 162.93% -3.21% -12.70% 82.87% -12.86% -
  Horiz. % 100.34% 354.03% 134.65% 139.11% 159.35% 87.14% 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 1.5300 2.7900 2.3400 2.3100 2.1700 1.9200 1.9000 -3.54%
  YoY % -45.16% 19.23% 1.30% 6.45% 13.02% 1.05% -
  Horiz. % 80.53% 146.84% 123.16% 121.58% 114.21% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 122.72 125.01 88.67 89.66 91.32 86.67 76.78 8.12%
  YoY % -1.83% 40.98% -1.10% -1.82% 5.37% 12.88% -
  Horiz. % 159.83% 162.82% 115.49% 116.78% 118.94% 112.88% 100.00%
EPS 11.45 20.05 7.60 7.85 8.98 4.91 5.63 12.55%
  YoY % -42.89% 163.82% -3.18% -12.58% 82.89% -12.79% -
  Horiz. % 203.37% 356.13% 134.99% 139.43% 159.50% 87.21% 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 0.7488 0.6776 0.5667 0.5593 0.5245 0.4639 0.4588 8.50%
  YoY % 10.51% 19.57% 1.32% 6.63% 13.06% 1.11% -
  Horiz. % 163.21% 147.69% 123.52% 121.90% 114.32% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 5.2800 9.7100 4.6100 5.7200 5.6400 4.6100 5.7000 -
P/RPS 2.11 1.89 1.26 1.54 1.49 1.29 1.79 2.78%
  YoY % 11.64% 50.00% -18.18% 3.36% 15.50% -27.93% -
  Horiz. % 117.88% 105.59% 70.39% 86.03% 83.24% 72.07% 100.00%
P/EPS 22.56 11.76 14.68 17.63 15.18 22.69 24.44 -1.32%
  YoY % 91.84% -19.89% -16.73% 16.14% -33.10% -7.16% -
  Horiz. % 92.31% 48.12% 60.07% 72.14% 62.11% 92.84% 100.00%
EY 4.43 8.50 6.81 5.67 6.59 4.41 4.09 1.34%
  YoY % -47.88% 24.82% 20.11% -13.96% 49.43% 7.82% -
  Horiz. % 108.31% 207.82% 166.50% 138.63% 161.12% 107.82% 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 3.45 3.48 1.97 2.48 2.60 2.40 3.00 2.35%
  YoY % -0.86% 76.65% -20.56% -4.62% 8.33% -20.00% -
  Horiz. % 115.00% 116.00% 65.67% 82.67% 86.67% 80.00% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 15/12/16 15/12/15 16/12/14 17/12/13 13/12/12 16/12/11 15/12/10 -
Price 5.0600 11.8600 4.3000 5.8000 5.7000 4.4400 5.4500 -
P/RPS 2.02 2.30 1.17 1.57 1.51 1.24 1.71 2.81%
  YoY % -12.17% 96.58% -25.48% 3.97% 21.77% -27.49% -
  Horiz. % 118.13% 134.50% 68.42% 91.81% 88.30% 72.51% 100.00%
P/EPS 21.62 14.37 13.69 17.88 15.34 21.85 23.37 -1.29%
  YoY % 50.45% 4.97% -23.43% 16.56% -29.79% -6.50% -
  Horiz. % 92.51% 61.49% 58.58% 76.51% 65.64% 93.50% 100.00%
EY 4.62 6.96 7.30 5.59 6.52 4.58 4.28 1.28%
  YoY % -33.62% -4.66% 30.59% -14.26% 42.36% 7.01% -
  Horiz. % 107.94% 162.62% 170.56% 130.61% 152.34% 107.01% 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 3.31 4.25 1.84 2.51 2.63 2.31 2.87 2.40%
  YoY % -22.12% 130.98% -26.69% -4.56% 13.85% -19.51% -
  Horiz. % 115.33% 148.08% 64.11% 87.46% 91.64% 80.49% 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