Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2019-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2020
Quarter 30-Nov-2019  [#1]
Profit Trend QoQ -     20.28%    YoY -     1.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 19,037,012 4,836,400 5,047,860 3,752,464 3,142,332 3,201,104 2,270,512 42.49%
  YoY % 293.62% -4.19% 34.52% 19.42% -1.84% 40.99% -
  Horiz. % 838.45% 213.01% 222.32% 165.27% 138.40% 140.99% 100.00%
PBT 12,382,100 501,808 567,516 487,960 359,024 645,072 236,208 93.34%
  YoY % 2,367.50% -11.58% 16.30% 35.91% -44.34% 173.09% -
  Horiz. % 5,242.03% 212.44% 240.26% 206.58% 151.99% 273.09% 100.00%
Tax -2,761,344 -54,780 -120,832 -64,180 -64,488 -129,424 -40,156 102.28%
  YoY % -4,940.79% 54.66% -88.27% 0.48% 50.17% -222.30% -
  Horiz. % 6,876.54% 136.42% 300.91% 159.83% 160.59% 322.30% 100.00%
NP 9,620,756 447,028 446,684 423,780 294,536 515,648 196,052 91.23%
  YoY % 2,052.16% 0.08% 5.40% 43.88% -42.88% 163.02% -
  Horiz. % 4,907.25% 228.02% 227.84% 216.16% 150.23% 263.02% 100.00%
NP to SH 9,503,100 445,704 440,220 421,780 293,260 513,392 194,732 91.05%
  YoY % 2,032.16% 1.25% 4.37% 43.82% -42.88% 163.64% -
  Horiz. % 4,880.09% 228.88% 226.06% 216.60% 150.60% 263.64% 100.00%
Tax Rate 22.30 % 10.92 % 21.29 % 13.15 % 17.96 % 20.06 % 17.00 % 4.62%
  YoY % 104.21% -48.71% 61.90% -26.78% -10.47% 18.00% -
  Horiz. % 131.18% 64.24% 125.24% 77.35% 105.65% 118.00% 100.00%
Total Cost 9,416,256 4,389,372 4,601,176 3,328,684 2,847,796 2,685,456 2,074,460 28.65%
  YoY % 114.52% -4.60% 38.23% 16.89% 6.05% 29.45% -
  Horiz. % 453.91% 211.59% 221.80% 160.46% 137.28% 129.45% 100.00%
Net Worth 5,530,804 2,580,559 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 24.96%
  YoY % 114.33% 4.15% 17.57% 9.90% 10.52% 19.55% -
  Horiz. % 381.12% 177.82% 170.73% 145.21% 132.13% 119.55% 100.00%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 5,290,334 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 55.67 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 5,530,804 2,580,559 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 24.96%
  YoY % 114.33% 4.15% 17.57% 9.90% 10.52% 19.55% -
  Horiz. % 381.12% 177.82% 170.73% 145.21% 132.13% 119.55% 100.00%
NOSH 8,015,659 2,555,009 2,554,246 1,254,328 1,253,247 621,841 620,165 53.13%
  YoY % 213.72% 0.03% 103.63% 0.09% 101.54% 0.27% -
  Horiz. % 1,292.50% 411.99% 411.87% 202.26% 202.08% 100.27% 100.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 50.54 % 9.24 % 8.85 % 11.29 % 9.37 % 16.11 % 8.63 % 34.22%
  YoY % 446.97% 4.41% -21.61% 20.49% -41.84% 86.67% -
  Horiz. % 585.63% 107.07% 102.55% 130.82% 108.57% 186.67% 100.00%
ROE 171.82 % 17.27 % 17.77 % 20.02 % 15.29 % 29.59 % 13.42 % 52.89%
  YoY % 894.90% -2.81% -11.24% 30.94% -48.33% 120.49% -
  Horiz. % 1,280.33% 128.69% 132.41% 149.18% 113.93% 220.49% 100.00%
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 237.50 189.29 197.63 299.16 250.74 514.78 366.11 -6.95%
  YoY % 25.47% -4.22% -33.94% 19.31% -51.29% 40.61% -
  Horiz. % 64.87% 51.70% 53.98% 81.71% 68.49% 140.61% 100.00%
EPS 118.56 17.44 17.24 33.64 23.40 82.56 31.40 24.76%
  YoY % 579.82% 1.16% -48.75% 43.76% -71.66% 162.93% -
  Horiz. % 377.58% 55.54% 54.90% 107.13% 74.52% 262.93% 100.00%
DPS 66.00 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. % 100.00% - - - - - -
NAPS 0.6900 1.0100 0.9700 1.6800 1.5300 2.7900 2.3400 -18.40%
  YoY % -31.68% 4.12% -42.26% 9.80% -45.16% 19.23% -
  Horiz. % 29.49% 43.16% 41.45% 71.79% 65.38% 119.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,762
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 231.97 58.93 61.51 45.72 38.29 39.01 27.67 42.48%
  YoY % 293.64% -4.19% 34.54% 19.40% -1.85% 40.98% -
  Horiz. % 838.34% 212.97% 222.30% 165.23% 138.38% 140.98% 100.00%
EPS 115.80 5.43 5.36 5.14 3.57 6.26 2.37 91.09%
  YoY % 2,032.60% 1.31% 4.28% 43.98% -42.97% 164.14% -
  Horiz. % 4,886.08% 229.11% 226.16% 216.88% 150.63% 264.14% 100.00%
DPS 64.46 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. % 100.00% - - - - - -
NAPS 0.6739 0.3144 0.3019 0.2568 0.2336 0.2114 0.1768 24.96%
  YoY % 114.34% 4.14% 17.56% 9.93% 10.50% 19.57% -
  Horiz. % 381.17% 177.83% 170.76% 145.25% 132.13% 119.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 7.1200 4.5000 5.9700 6.7300 5.2800 9.7100 4.6100 -
P/RPS 3.00 2.38 3.02 2.25 2.11 1.89 1.26 15.54%
  YoY % 26.05% -21.19% 34.22% 6.64% 11.64% 50.00% -
  Horiz. % 238.10% 188.89% 239.68% 178.57% 167.46% 150.00% 100.00%
P/EPS 6.01 25.80 34.64 20.01 22.56 11.76 14.68 -13.82%
  YoY % -76.71% -25.52% 73.11% -11.30% 91.84% -19.89% -
  Horiz. % 40.94% 175.75% 235.97% 136.31% 153.68% 80.11% 100.00%
EY 16.65 3.88 2.89 5.00 4.43 8.50 6.81 16.05%
  YoY % 329.12% 34.26% -42.20% 12.87% -47.88% 24.82% -
  Horiz. % 244.49% 56.98% 42.44% 73.42% 65.05% 124.82% 100.00%
DY 9.27 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. % 100.00% - - - - - -
P/NAPS 10.32 4.46 6.15 4.01 3.45 3.48 1.97 31.75%
  YoY % 131.39% -27.48% 53.37% 16.23% -0.86% 76.65% -
  Horiz. % 523.86% 226.40% 312.18% 203.55% 175.13% 176.65% 100.00%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 09/12/20 17/12/19 17/12/18 19/12/17 15/12/16 15/12/15 16/12/14 -
Price 6.8400 4.4300 5.7400 7.4800 5.0600 11.8600 4.3000 -
P/RPS 2.88 2.34 2.90 2.50 2.02 2.30 1.17 16.18%
  YoY % 23.08% -19.31% 16.00% 23.76% -12.17% 96.58% -
  Horiz. % 246.15% 200.00% 247.86% 213.68% 172.65% 196.58% 100.00%
P/EPS 5.77 25.40 33.30 22.24 21.62 14.37 13.69 -13.40%
  YoY % -77.28% -23.72% 49.73% 2.87% 50.45% 4.97% -
  Horiz. % 42.15% 185.54% 243.24% 162.45% 157.93% 104.97% 100.00%
EY 17.33 3.94 3.00 4.50 4.62 6.96 7.30 15.48%
  YoY % 339.85% 31.33% -33.33% -2.60% -33.62% -4.66% -
  Horiz. % 237.40% 53.97% 41.10% 61.64% 63.29% 95.34% 100.00%
DY 9.65 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. % 100.00% - - - - - -
P/NAPS 9.91 4.39 5.92 4.45 3.31 4.25 1.84 32.36%
  YoY % 125.74% -25.84% 33.03% 34.44% -22.12% 130.98% -
  Horiz. % 538.59% 238.59% 321.74% 241.85% 179.89% 230.98% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

306  307  553  1346 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.095+0.025 
 GFM-WC 0.065+0.015 
 ENCORP 0.32-0.005 
 HEXIND-WA 0.095-0.015 
 FOCUS 0.040.00 
 PASDEC-WA 0.08+0.015 
 GADANG-WB 0.025+0.01 
PARTNERS & BROKERS