Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2017-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 19-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 30-Nov-2017  [#1]
Profit Trend QoQ -     26.77%    YoY -     43.82%
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.
 


 

163  134  474  1477 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.0250.00 
 HSI-H6P 0.18+0.015 
 HSI-H8E 0.44+0.005 
 EFORCE 0.695+0.03 
 MNC 0.075-0.005 
 MERIDIAN 0.09-0.025 
 HSI-H6Q 0.39+0.025 
 SEALINK 0.295+0.025 
 KSTAR-WA 0.025+0.01 
 HSI-C7F 0.405-0.015 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers