Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2014-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 31-May-2014  [#3]
Profit Trend QoQ -     -2.57%    YoY -     -9.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 3,342,348 2,888,534 2,401,420 2,261,673 2,353,433 2,276,172 2,016,106 8.78%
  YoY % 15.71% 20.28% 6.18% -3.90% 3.39% 12.90% -
  Horiz. % 165.78% 143.27% 119.11% 112.18% 116.73% 112.90% 100.00%
PBT 378,650 489,136 305,624 222,749 233,526 232,101 147,180 17.04%
  YoY % -22.59% 60.05% 37.21% -4.62% 0.61% 57.70% -
  Horiz. % 257.27% 332.34% 207.65% 151.34% 158.67% 157.70% 100.00%
Tax -66,137 -93,230 -68,336 -39,877 -31,170 -43,438 -29,428 14.44%
  YoY % 29.06% -36.43% -71.37% -27.93% 28.24% -47.61% -
  Horiz. % 224.74% 316.81% 232.21% 135.51% 105.92% 147.61% 100.00%
NP 312,513 395,905 237,288 182,872 202,356 188,662 117,752 17.65%
  YoY % -21.06% 66.85% 29.76% -9.63% 7.26% 60.22% -
  Horiz. % 265.40% 336.22% 201.52% 155.30% 171.85% 160.22% 100.00%
NP to SH 312,109 393,881 236,034 178,938 197,437 184,929 116,076 17.90%
  YoY % -20.76% 66.87% 31.91% -9.37% 6.76% 59.32% -
  Horiz. % 268.88% 339.33% 203.34% 154.16% 170.09% 159.32% 100.00%
Tax Rate 17.47 % 19.06 % 22.36 % 17.90 % 13.35 % 18.72 % 19.99 % -2.22%
  YoY % -8.34% -14.76% 24.92% 34.08% -28.69% -6.35% -
  Horiz. % 87.39% 95.35% 111.86% 89.54% 66.78% 93.65% 100.00%
Total Cost 3,029,834 2,492,629 2,164,132 2,078,801 2,151,077 2,087,509 1,898,354 8.10%
  YoY % 21.55% 15.18% 4.10% -3.36% 3.05% 9.96% -
  Horiz. % 159.60% 131.30% 114.00% 109.51% 113.31% 109.96% 100.00%
Net Worth 1,904,735 1,762,714 1,469,556 1,346,383 1,343,911 1,206,329 1,125,310 9.16%
  YoY % 8.06% 19.95% 9.15% 0.18% 11.40% 7.20% -
  Horiz. % 169.26% 156.64% 130.59% 119.65% 119.43% 107.20% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 100,249 100,012 65,862 57,908 57,802 57,738 41,220 15.95%
  YoY % 0.24% 51.85% 13.73% 0.18% 0.11% 40.07% -
  Horiz. % 243.20% 242.63% 159.78% 140.49% 140.23% 140.07% 100.00%
Div Payout % 32.12 % 25.39 % 27.90 % 32.36 % 29.28 % 31.22 % 35.51 % -1.66%
  YoY % 26.51% -9.00% -13.78% 10.52% -6.21% -12.08% -
  Horiz. % 90.45% 71.50% 78.57% 91.13% 82.46% 87.92% 100.00%
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 1,904,735 1,762,714 1,469,556 1,346,383 1,343,911 1,206,329 1,125,310 9.16%
  YoY % 8.06% 19.95% 9.15% 0.18% 11.40% 7.20% -
  Horiz. % 169.26% 156.64% 130.59% 119.65% 119.43% 107.20% 100.00%
NOSH 1,253,115 1,250,152 617,460 620,453 619,314 618,630 618,302 12.48%
  YoY % 0.24% 102.47% -0.48% 0.18% 0.11% 0.05% -
  Horiz. % 202.67% 202.19% 99.86% 100.35% 100.16% 100.05% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 9.35 % 13.71 % 9.88 % 8.09 % 8.60 % 8.29 % 5.84 % 8.15%
  YoY % -31.80% 38.77% 22.13% -5.93% 3.74% 41.95% -
  Horiz. % 160.10% 234.76% 169.18% 138.53% 147.26% 141.95% 100.00%
ROE 16.39 % 22.35 % 16.06 % 13.29 % 14.69 % 15.33 % 10.32 % 8.01%
  YoY % -26.67% 39.17% 20.84% -9.53% -4.17% 48.55% -
  Horiz. % 158.82% 216.57% 155.62% 128.78% 142.34% 148.55% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 266.72 231.05 388.92 364.52 380.01 367.94 326.07 -3.29%
  YoY % 15.44% -40.59% 6.69% -4.08% 3.28% 12.84% -
  Horiz. % 81.80% 70.86% 119.28% 111.79% 116.54% 112.84% 100.00%
EPS 24.91 31.51 38.23 28.84 31.88 29.89 18.77 4.83%
  YoY % -20.95% -17.58% 32.56% -9.54% 6.66% 59.24% -
  Horiz. % 132.71% 167.87% 203.68% 153.65% 169.85% 159.24% 100.00%
DPS 8.00 8.00 10.67 9.33 9.33 9.33 6.67 3.07%
  YoY % 0.00% -25.02% 14.36% 0.00% 0.00% 39.88% -
  Horiz. % 119.94% 119.94% 159.97% 139.88% 139.88% 139.88% 100.00%
NAPS 1.5200 1.4100 2.3800 2.1700 2.1700 1.9500 1.8200 -2.95%
  YoY % 7.80% -40.76% 9.68% 0.00% 11.28% 7.14% -
  Horiz. % 83.52% 77.47% 130.77% 119.23% 119.23% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 130.53 112.81 93.78 88.33 91.91 88.89 78.74 8.78%
  YoY % 15.71% 20.29% 6.17% -3.90% 3.40% 12.89% -
  Horiz. % 165.77% 143.27% 119.10% 112.18% 116.73% 112.89% 100.00%
EPS 12.19 15.38 9.22 6.99 7.71 7.22 4.53 17.92%
  YoY % -20.74% 66.81% 31.90% -9.34% 6.79% 59.38% -
  Horiz. % 269.09% 339.51% 203.53% 154.30% 170.20% 159.38% 100.00%
DPS 3.92 3.91 2.57 2.26 2.26 2.25 1.61 15.97%
  YoY % 0.26% 52.14% 13.72% 0.00% 0.44% 39.75% -
  Horiz. % 243.48% 242.86% 159.63% 140.37% 140.37% 139.75% 100.00%
NAPS 0.7439 0.6884 0.5739 0.5258 0.5248 0.4711 0.4395 9.16%
  YoY % 8.06% 19.95% 9.15% 0.19% 11.40% 7.19% -
  Horiz. % 169.26% 156.63% 130.58% 119.64% 119.41% 107.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 5.2700 5.0700 5.4200 4.8400 6.3800 4.4700 5.2000 -
P/RPS 1.98 2.19 1.39 1.33 1.68 1.21 1.59 3.72%
  YoY % -9.59% 57.55% 4.51% -20.83% 38.84% -23.90% -
  Horiz. % 124.53% 137.74% 87.42% 83.65% 105.66% 76.10% 100.00%
P/EPS 21.16 16.09 14.18 16.78 20.01 14.95 27.70 -4.39%
  YoY % 31.51% 13.47% -15.49% -16.14% 33.85% -46.03% -
  Horiz. % 76.39% 58.09% 51.19% 60.58% 72.24% 53.97% 100.00%
EY 4.73 6.21 7.05 5.96 5.00 6.69 3.61 4.60%
  YoY % -23.83% -11.91% 18.29% 19.20% -25.26% 85.32% -
  Horiz. % 131.02% 172.02% 195.29% 165.10% 138.50% 185.32% 100.00%
DY 1.52 1.58 1.97 1.93 1.46 2.09 1.28 2.90%
  YoY % -3.80% -19.80% 2.07% 32.19% -30.14% 63.28% -
  Horiz. % 118.75% 123.44% 153.91% 150.78% 114.06% 163.28% 100.00%
P/NAPS 3.47 3.60 2.28 2.23 2.94 2.29 2.86 3.27%
  YoY % -3.61% 57.89% 2.24% -24.15% 28.38% -19.93% -
  Horiz. % 121.33% 125.87% 79.72% 77.97% 102.80% 80.07% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 16/06/17 15/06/16 17/06/15 17/06/14 13/06/13 14/06/12 17/06/11 -
Price 5.6100 4.9100 5.8700 4.5100 6.3500 4.6600 5.2600 -
P/RPS 2.10 2.13 1.51 1.24 1.67 1.27 1.61 4.52%
  YoY % -1.41% 41.06% 21.77% -25.75% 31.50% -21.12% -
  Horiz. % 130.43% 132.30% 93.79% 77.02% 103.73% 78.88% 100.00%
P/EPS 22.52 15.58 15.36 15.64 19.92 15.59 28.02 -3.57%
  YoY % 44.54% 1.43% -1.79% -21.49% 27.77% -44.36% -
  Horiz. % 80.37% 55.60% 54.82% 55.82% 71.09% 55.64% 100.00%
EY 4.44 6.42 6.51 6.39 5.02 6.41 3.57 3.70%
  YoY % -30.84% -1.38% 1.88% 27.29% -21.68% 79.55% -
  Horiz. % 124.37% 179.83% 182.35% 178.99% 140.62% 179.55% 100.00%
DY 1.43 1.63 1.82 2.07 1.47 2.00 1.27 2.00%
  YoY % -12.27% -10.44% -12.08% 40.82% -26.50% 57.48% -
  Horiz. % 112.60% 128.35% 143.31% 162.99% 115.75% 157.48% 100.00%
P/NAPS 3.69 3.48 2.47 2.08 2.93 2.39 2.89 4.15%
  YoY % 6.03% 40.89% 18.75% -29.01% 22.59% -17.30% -
  Horiz. % 127.68% 120.42% 85.47% 71.97% 101.38% 82.70% 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