Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2010-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 06-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 31-Aug-2010  [#4]
Profit Trend QoQ -     -8.14%    YoY -     44.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 2,313,234 2,314,454 2,053,916 2,079,432 1,529,077 1,377,931 1,228,778 11.11%
  YoY % -0.05% 12.68% -1.23% 35.99% 10.97% 12.14% -
  Horiz. % 188.25% 188.35% 167.15% 169.23% 124.44% 112.14% 100.00%
PBT 242,204 240,702 145,470 304,961 221,992 134,627 118,644 12.62%
  YoY % 0.62% 65.47% -52.30% 37.37% 64.89% 13.47% -
  Horiz. % 204.14% 202.88% 122.61% 257.04% 187.11% 113.47% 100.00%
Tax -39,375 -33,417 -30,338 -54,550 -53,922 -26,524 -29,992 4.64%
  YoY % -17.83% -10.15% 44.38% -1.16% -103.30% 11.56% -
  Horiz. % 131.29% 111.42% 101.15% 181.88% 179.79% 88.44% 100.00%
NP 202,829 207,285 115,132 250,411 168,070 108,103 88,652 14.78%
  YoY % -2.15% 80.04% -54.02% 48.99% 55.47% 21.94% -
  Horiz. % 228.79% 233.82% 129.87% 282.47% 189.58% 121.94% 100.00%
NP to SH 196,500 202,726 113,091 245,231 169,133 110,065 89,560 13.98%
  YoY % -3.07% 79.26% -53.88% 44.99% 53.67% 22.90% -
  Horiz. % 219.41% 226.36% 126.27% 273.82% 188.85% 122.90% 100.00%
Tax Rate 16.26 % 13.88 % 20.86 % 17.89 % 24.29 % 19.70 % 25.28 % -7.08%
  YoY % 17.15% -33.46% 16.60% -26.35% 23.30% -22.07% -
  Horiz. % 64.32% 54.91% 82.52% 70.77% 96.08% 77.93% 100.00%
Total Cost 2,110,405 2,107,169 1,938,784 1,829,021 1,361,007 1,269,828 1,140,126 10.80%
  YoY % 0.15% 8.69% 6.00% 34.39% 7.18% 11.38% -
  Horiz. % 185.10% 184.82% 170.05% 160.42% 119.37% 111.38% 100.00%
Net Worth 1,356,892 1,280,436 1,143,795 1,114,353 407,102 690,342 617,663 14.00%
  YoY % 5.97% 11.95% 2.64% 173.73% -41.03% 11.77% -
  Horiz. % 219.68% 207.30% 185.18% 180.41% 65.91% 111.77% 100.00%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 99,133 98,970 68,009 98,506 32,450 32,563 26,698 24.41%
  YoY % 0.16% 45.53% -30.96% 203.56% -0.35% 21.97% -
  Horiz. % 371.30% 370.69% 254.73% 368.95% 121.54% 121.97% 100.00%
Div Payout % 50.45 % 48.82 % 60.14 % 40.17 % 19.19 % 29.59 % 29.81 % 9.16%
  YoY % 3.34% -18.82% 49.71% 109.33% -35.15% -0.74% -
  Horiz. % 169.24% 163.77% 201.74% 134.75% 64.37% 99.26% 100.00%
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 1,356,892 1,280,436 1,143,795 1,114,353 407,102 690,342 617,663 14.00%
  YoY % 5.97% 11.95% 2.64% 173.73% -41.03% 11.77% -
  Horiz. % 219.68% 207.30% 185.18% 180.41% 65.91% 111.77% 100.00%
NOSH 619,585 618,568 618,267 615,665 295,001 296,030 289,575 13.50%
  YoY % 0.16% 0.05% 0.42% 108.70% -0.35% 2.23% -
  Horiz. % 213.96% 213.61% 213.51% 212.61% 101.87% 102.23% 100.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 8.77 % 8.96 % 5.61 % 12.04 % 10.99 % 7.85 % 7.21 % 3.32%
  YoY % -2.12% 59.71% -53.41% 9.55% 40.00% 8.88% -
  Horiz. % 121.64% 124.27% 77.81% 166.99% 152.43% 108.88% 100.00%
ROE 14.48 % 15.83 % 9.89 % 22.01 % 41.55 % 15.94 % 14.50 % -0.02%
  YoY % -8.53% 60.06% -55.07% -47.03% 160.66% 9.93% -
  Horiz. % 99.86% 109.17% 68.21% 151.79% 286.55% 109.93% 100.00%
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 373.35 374.16 332.20 337.75 518.33 465.47 424.34 -2.11%
  YoY % -0.22% 12.63% -1.64% -34.84% 11.36% 9.69% -
  Horiz. % 87.98% 88.17% 78.29% 79.59% 122.15% 109.69% 100.00%
EPS 31.72 32.77 18.29 39.83 28.01 37.18 31.20 0.28%
  YoY % -3.20% 79.17% -54.08% 42.20% -24.66% 19.17% -
  Horiz. % 101.67% 105.03% 58.62% 127.66% 89.78% 119.17% 100.00%
DPS 16.00 16.00 11.00 16.00 11.00 11.00 9.22 9.61%
  YoY % 0.00% 45.45% -31.25% 45.45% 0.00% 19.31% -
  Horiz. % 173.54% 173.54% 119.31% 173.54% 119.31% 119.31% 100.00%
NAPS 2.1900 2.0700 1.8500 1.8100 1.3800 2.3320 2.1330 0.44%
  YoY % 5.80% 11.89% 2.21% 31.16% -40.82% 9.33% -
  Horiz. % 102.67% 97.05% 86.73% 84.86% 64.70% 109.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 90.34 90.39 80.21 81.21 59.72 53.81 47.99 11.11%
  YoY % -0.06% 12.69% -1.23% 35.98% 10.98% 12.13% -
  Horiz. % 188.25% 188.35% 167.14% 169.22% 124.44% 112.13% 100.00%
EPS 7.67 7.92 4.42 9.58 6.61 4.30 3.50 13.96%
  YoY % -3.16% 79.19% -53.86% 44.93% 53.72% 22.86% -
  Horiz. % 219.14% 226.29% 126.29% 273.71% 188.86% 122.86% 100.00%
DPS 3.87 3.87 2.66 3.85 1.27 1.27 1.04 24.46%
  YoY % 0.00% 45.49% -30.91% 203.15% 0.00% 22.12% -
  Horiz. % 372.12% 372.12% 255.77% 370.19% 122.12% 122.12% 100.00%
NAPS 0.5299 0.5001 0.4467 0.4352 0.1590 0.2696 0.2412 14.00%
  YoY % 5.96% 11.95% 2.64% 173.71% -41.02% 11.77% -
  Horiz. % 219.69% 207.34% 185.20% 180.43% 65.92% 111.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 6.1400 5.2900 4.8600 6.0700 6.9500 4.0600 7.0500 -
P/RPS 1.64 1.41 1.46 1.80 1.34 0.87 1.66 -0.20%
  YoY % 16.31% -3.42% -18.89% 34.33% 54.02% -47.59% -
  Horiz. % 98.80% 84.94% 87.95% 108.43% 80.72% 52.41% 100.00%
P/EPS 19.36 16.14 26.57 15.24 12.12 10.92 22.79 -2.68%
  YoY % 19.95% -39.25% 74.34% 25.74% 10.99% -52.08% -
  Horiz. % 84.95% 70.82% 116.59% 66.87% 53.18% 47.92% 100.00%
EY 5.17 6.20 3.76 6.56 8.25 9.16 4.39 2.76%
  YoY % -16.61% 64.89% -42.68% -20.48% -9.93% 108.66% -
  Horiz. % 117.77% 141.23% 85.65% 149.43% 187.93% 208.66% 100.00%
DY 2.61 3.02 2.26 2.64 1.58 2.71 1.31 12.16%
  YoY % -13.58% 33.63% -14.39% 67.09% -41.70% 106.87% -
  Horiz. % 199.24% 230.53% 172.52% 201.53% 120.61% 206.87% 100.00%
P/NAPS 2.80 2.56 2.63 3.35 5.04 1.74 3.31 -2.75%
  YoY % 9.38% -2.66% -21.49% -33.53% 189.66% -47.43% -
  Horiz. % 84.59% 77.34% 79.46% 101.21% 152.27% 52.57% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 11/10/13 11/10/12 11/10/11 06/10/10 08/10/09 22/10/08 19/10/07 -
Price 6.1500 5.1500 4.0700 5.6900 8.1500 3.7800 6.5000 -
P/RPS 1.65 1.38 1.23 1.68 1.57 0.81 1.53 1.27%
  YoY % 19.57% 12.20% -26.79% 7.01% 93.83% -47.06% -
  Horiz. % 107.84% 90.20% 80.39% 109.80% 102.61% 52.94% 100.00%
P/EPS 19.39 15.71 22.25 14.29 14.22 10.17 21.02 -1.34%
  YoY % 23.42% -29.39% 55.70% 0.49% 39.82% -51.62% -
  Horiz. % 92.25% 74.74% 105.85% 67.98% 67.65% 48.38% 100.00%
EY 5.16 6.36 4.49 7.00 7.03 9.84 4.76 1.35%
  YoY % -18.87% 41.65% -35.86% -0.43% -28.56% 106.72% -
  Horiz. % 108.40% 133.61% 94.33% 147.06% 147.69% 206.72% 100.00%
DY 2.60 3.11 2.70 2.81 1.35 2.91 1.42 10.60%
  YoY % -16.40% 15.19% -3.91% 108.15% -53.61% 104.93% -
  Horiz. % 183.10% 219.01% 190.14% 197.89% 95.07% 204.93% 100.00%
P/NAPS 2.81 2.49 2.20 3.14 5.91 1.62 3.05 -1.36%
  YoY % 12.85% 13.18% -29.94% -46.87% 264.81% -46.89% -
  Horiz. % 92.13% 81.64% 72.13% 102.95% 193.77% 53.11% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers