Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2015-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 30-Nov-2015  [#1]
Profit Trend QoQ -     83.50%    YoY -     163.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 5,047,860 3,752,464 3,142,332 3,201,104 2,270,512 2,295,944 2,338,300 13.68%
  YoY % 34.52% 19.42% -1.84% 40.99% -1.11% -1.81% -
  Horiz. % 215.88% 160.48% 134.39% 136.90% 97.10% 98.19% 100.00%
PBT 567,516 487,960 359,024 645,072 236,208 247,360 281,532 12.39%
  YoY % 16.30% 35.91% -44.34% 173.09% -4.51% -12.14% -
  Horiz. % 201.58% 173.32% 127.53% 229.13% 83.90% 87.86% 100.00%
Tax -120,832 -64,180 -64,488 -129,424 -40,156 -39,576 -45,948 17.48%
  YoY % -88.27% 0.48% 50.17% -222.30% -1.47% 13.87% -
  Horiz. % 262.98% 139.68% 140.35% 281.67% 87.39% 86.13% 100.00%
NP 446,684 423,780 294,536 515,648 196,052 207,784 235,584 11.25%
  YoY % 5.40% 43.88% -42.88% 163.02% -5.65% -11.80% -
  Horiz. % 189.61% 179.88% 125.02% 218.88% 83.22% 88.20% 100.00%
NP to SH 440,220 421,780 293,260 513,392 194,732 201,108 229,968 11.42%
  YoY % 4.37% 43.82% -42.88% 163.64% -3.17% -12.55% -
  Horiz. % 191.43% 183.41% 127.52% 223.24% 84.68% 87.45% 100.00%
Tax Rate 21.29 % 13.15 % 17.96 % 20.06 % 17.00 % 16.00 % 16.32 % 4.53%
  YoY % 61.90% -26.78% -10.47% 18.00% 6.25% -1.96% -
  Horiz. % 130.45% 80.58% 110.05% 122.92% 104.17% 98.04% 100.00%
Total Cost 4,601,176 3,328,684 2,847,796 2,685,456 2,074,460 2,088,160 2,102,716 13.93%
  YoY % 38.23% 16.89% 6.05% 29.45% -0.66% -0.69% -
  Horiz. % 218.82% 158.30% 135.43% 127.71% 98.66% 99.31% 100.00%
Net Worth 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 10.74%
  YoY % 17.57% 9.90% 10.52% 19.55% 1.34% 6.64% -
  Horiz. % 184.49% 156.92% 142.78% 129.19% 108.06% 106.64% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 10.74%
  YoY % 17.57% 9.90% 10.52% 19.55% 1.34% 6.64% -
  Horiz. % 184.49% 156.92% 142.78% 129.19% 108.06% 106.64% 100.00%
NOSH 2,554,246 1,254,328 1,253,247 621,841 620,165 619,938 618,858 26.64%
  YoY % 103.63% 0.09% 101.54% 0.27% 0.04% 0.17% -
  Horiz. % 412.73% 202.68% 202.51% 100.48% 100.21% 100.17% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 8.85 % 11.29 % 9.37 % 16.11 % 8.63 % 9.05 % 10.08 % -2.14%
  YoY % -21.61% 20.49% -41.84% 86.67% -4.64% -10.22% -
  Horiz. % 87.80% 112.00% 92.96% 159.82% 85.62% 89.78% 100.00%
ROE 17.77 % 20.02 % 15.29 % 29.59 % 13.42 % 14.04 % 17.12 % 0.62%
  YoY % -11.24% 30.94% -48.33% 120.49% -4.42% -17.99% -
  Horiz. % 103.80% 116.94% 89.31% 172.84% 78.39% 82.01% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 197.63 299.16 250.74 514.78 366.11 370.35 377.84 -10.23%
  YoY % -33.94% 19.31% -51.29% 40.61% -1.14% -1.98% -
  Horiz. % 52.31% 79.18% 66.36% 136.24% 96.90% 98.02% 100.00%
EPS 17.24 33.64 23.40 82.56 31.40 32.44 37.16 -12.01%
  YoY % -48.75% 43.76% -71.66% 162.93% -3.21% -12.70% -
  Horiz. % 46.39% 90.53% 62.97% 222.17% 84.50% 87.30% 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 0.9700 1.6800 1.5300 2.7900 2.3400 2.3100 2.1700 -12.55%
  YoY % -42.26% 9.80% -45.16% 19.23% 1.30% 6.45% -
  Horiz. % 44.70% 77.42% 70.51% 128.57% 107.83% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 197.14 146.55 122.72 125.01 88.67 89.66 91.32 13.68%
  YoY % 34.52% 19.42% -1.83% 40.98% -1.10% -1.82% -
  Horiz. % 215.88% 160.48% 134.38% 136.89% 97.10% 98.18% 100.00%
EPS 17.19 16.47 11.45 20.05 7.60 7.85 8.98 11.42%
  YoY % 4.37% 43.84% -42.89% 163.82% -3.18% -12.58% -
  Horiz. % 191.43% 183.41% 127.51% 223.27% 84.63% 87.42% 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 0.9676 0.8230 0.7488 0.6776 0.5667 0.5593 0.5245 10.74%
  YoY % 17.57% 9.91% 10.51% 19.57% 1.32% 6.63% -
  Horiz. % 184.48% 156.91% 142.76% 129.19% 108.05% 106.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 5.9700 6.7300 5.2800 9.7100 4.6100 5.7200 5.6400 -
P/RPS 3.02 2.25 2.11 1.89 1.26 1.54 1.49 12.49%
  YoY % 34.22% 6.64% 11.64% 50.00% -18.18% 3.36% -
  Horiz. % 202.68% 151.01% 141.61% 126.85% 84.56% 103.36% 100.00%
P/EPS 34.64 20.01 22.56 11.76 14.68 17.63 15.18 14.73%
  YoY % 73.11% -11.30% 91.84% -19.89% -16.73% 16.14% -
  Horiz. % 228.19% 131.82% 148.62% 77.47% 96.71% 116.14% 100.00%
EY 2.89 5.00 4.43 8.50 6.81 5.67 6.59 -12.83%
  YoY % -42.20% 12.87% -47.88% 24.82% 20.11% -13.96% -
  Horiz. % 43.85% 75.87% 67.22% 128.98% 103.34% 86.04% 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 6.15 4.01 3.45 3.48 1.97 2.48 2.60 15.42%
  YoY % 53.37% 16.23% -0.86% 76.65% -20.56% -4.62% -
  Horiz. % 236.54% 154.23% 132.69% 133.85% 75.77% 95.38% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/12/18 19/12/17 15/12/16 15/12/15 16/12/14 17/12/13 13/12/12 -
Price 5.7400 7.4800 5.0600 11.8600 4.3000 5.8000 5.7000 -
P/RPS 2.90 2.50 2.02 2.30 1.17 1.57 1.51 11.48%
  YoY % 16.00% 23.76% -12.17% 96.58% -25.48% 3.97% -
  Horiz. % 192.05% 165.56% 133.77% 152.32% 77.48% 103.97% 100.00%
P/EPS 33.30 22.24 21.62 14.37 13.69 17.88 15.34 13.78%
  YoY % 49.73% 2.87% 50.45% 4.97% -23.43% 16.56% -
  Horiz. % 217.08% 144.98% 140.94% 93.68% 89.24% 116.56% 100.00%
EY 3.00 4.50 4.62 6.96 7.30 5.59 6.52 -12.13%
  YoY % -33.33% -2.60% -33.62% -4.66% 30.59% -14.26% -
  Horiz. % 46.01% 69.02% 70.86% 106.75% 111.96% 85.74% 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 5.92 4.45 3.31 4.25 1.84 2.51 2.63 14.47%
  YoY % 33.03% 34.44% -22.12% 130.98% -26.69% -4.56% -
  Horiz. % 225.10% 169.20% 125.86% 161.60% 69.96% 95.44% 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.
 


 

57  48  281  1869 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 JAKS 0.865+0.045 
 BJLAND 0.23+0.005 
 ARMADA 0.220.00 
 KSTAR 0.115+0.015 
 UWC 1.41+0.05 
 AAX 0.19-0.005 
 BINTAI 0.14+0.015 
 SAPNRG-WA 0.11-0.005 
 KSTAR-WA 0.0250.00 
 GREATEC 1.13+0.02 
Partners & Brokers