Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2019-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 18-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 31-May-2019  [#3]
Profit Trend QoQ -     -10.27%    YoY -     -12.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 4,816,220 3,996,173 3,342,348 2,888,534 2,401,420 2,261,673 2,353,433 12.67%
  YoY % 20.52% 19.56% 15.71% 20.28% 6.18% -3.90% -
  Horiz. % 204.65% 169.80% 142.02% 122.74% 102.04% 96.10% 100.00%
PBT 466,117 507,630 378,650 489,136 305,624 222,749 233,526 12.20%
  YoY % -8.18% 34.06% -22.59% 60.05% 37.21% -4.62% -
  Horiz. % 199.60% 217.38% 162.14% 209.46% 130.87% 95.38% 100.00%
Tax -74,736 -60,536 -66,137 -93,230 -68,336 -39,877 -31,170 15.68%
  YoY % -23.46% 8.47% 29.06% -36.43% -71.37% -27.93% -
  Horiz. % 239.76% 194.21% 212.18% 299.10% 219.23% 127.93% 100.00%
NP 391,381 447,094 312,513 395,905 237,288 182,872 202,356 11.62%
  YoY % -12.46% 43.06% -21.06% 66.85% 29.76% -9.63% -
  Horiz. % 193.41% 220.94% 154.44% 195.65% 117.26% 90.37% 100.00%
NP to SH 387,349 442,701 312,109 393,881 236,034 178,938 197,437 11.88%
  YoY % -12.50% 41.84% -20.76% 66.87% 31.91% -9.37% -
  Horiz. % 196.19% 224.22% 158.08% 199.50% 119.55% 90.63% 100.00%
Tax Rate 16.03 % 11.93 % 17.47 % 19.06 % 22.36 % 17.90 % 13.35 % 3.09%
  YoY % 34.37% -31.71% -8.34% -14.76% 24.92% 34.08% -
  Horiz. % 120.07% 89.36% 130.86% 142.77% 167.49% 134.08% 100.00%
Total Cost 4,424,838 3,549,078 3,029,834 2,492,629 2,164,132 2,078,801 2,151,077 12.77%
  YoY % 24.68% 17.14% 21.55% 15.18% 4.10% -3.36% -
  Horiz. % 205.70% 164.99% 140.85% 115.88% 100.61% 96.64% 100.00%
Net Worth 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 1,346,383 1,343,911 10.73%
  YoY % 10.79% 17.42% 8.06% 19.95% 9.15% 0.18% -
  Horiz. % 184.37% 166.41% 141.73% 131.16% 109.35% 100.18% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 119,203 117,267 100,249 100,012 65,862 57,908 57,802 12.81%
  YoY % 1.65% 16.98% 0.24% 51.85% 13.73% 0.18% -
  Horiz. % 206.23% 202.88% 173.43% 173.02% 113.94% 100.18% 100.00%
Div Payout % 30.77 % 26.49 % 32.12 % 25.39 % 27.90 % 32.36 % 29.28 % 0.83%
  YoY % 16.16% -17.53% 26.51% -9.00% -13.78% 10.52% -
  Horiz. % 105.09% 90.47% 109.70% 86.71% 95.29% 110.52% 100.00%
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 1,346,383 1,343,911 10.73%
  YoY % 10.79% 17.42% 8.06% 19.95% 9.15% 0.18% -
  Horiz. % 184.37% 166.41% 141.73% 131.16% 109.35% 100.18% 100.00%
NOSH 2,554,370 1,256,440 1,253,115 1,250,152 617,460 620,453 619,314 26.62%
  YoY % 103.30% 0.27% 0.24% 102.47% -0.48% 0.18% -
  Horiz. % 412.45% 202.88% 202.34% 201.86% 99.70% 100.18% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 8.13 % 11.19 % 9.35 % 13.71 % 9.88 % 8.09 % 8.60 % -0.93%
  YoY % -27.35% 19.68% -31.80% 38.77% 22.13% -5.93% -
  Horiz. % 94.53% 130.12% 108.72% 159.42% 114.88% 94.07% 100.00%
ROE 15.63 % 19.79 % 16.39 % 22.35 % 16.06 % 13.29 % 14.69 % 1.04%
  YoY % -21.02% 20.74% -26.67% 39.17% 20.84% -9.53% -
  Horiz. % 106.40% 134.72% 111.57% 152.14% 109.33% 90.47% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 188.55 318.06 266.72 231.05 388.92 364.52 380.01 -11.02%
  YoY % -40.72% 19.25% 15.44% -40.59% 6.69% -4.08% -
  Horiz. % 49.62% 83.70% 70.19% 60.80% 102.34% 95.92% 100.00%
EPS 15.16 35.27 24.91 31.51 38.23 28.84 31.88 -11.65%
  YoY % -57.02% 41.59% -20.95% -17.58% 32.56% -9.54% -
  Horiz. % 47.55% 110.63% 78.14% 98.84% 119.92% 90.46% 100.00%
DPS 4.67 9.33 8.00 8.00 10.67 9.33 9.33 -10.89%
  YoY % -49.95% 16.62% 0.00% -25.02% 14.36% 0.00% -
  Horiz. % 50.05% 100.00% 85.74% 85.74% 114.36% 100.00% 100.00%
NAPS 0.9700 1.7800 1.5200 1.4100 2.3800 2.1700 2.1700 -12.55%
  YoY % -45.51% 17.11% 7.80% -40.76% 9.68% 0.00% -
  Horiz. % 44.70% 82.03% 70.05% 64.98% 109.68% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 188.09 156.06 130.53 112.81 93.78 88.33 91.91 12.67%
  YoY % 20.52% 19.56% 15.71% 20.29% 6.17% -3.90% -
  Horiz. % 204.65% 169.80% 142.02% 122.74% 102.03% 96.10% 100.00%
EPS 15.13 17.29 12.19 15.38 9.22 6.99 7.71 11.89%
  YoY % -12.49% 41.84% -20.74% 66.81% 31.90% -9.34% -
  Horiz. % 196.24% 224.25% 158.11% 199.48% 119.58% 90.66% 100.00%
DPS 4.66 4.58 3.92 3.91 2.57 2.26 2.26 12.81%
  YoY % 1.75% 16.84% 0.26% 52.14% 13.72% 0.00% -
  Horiz. % 206.19% 202.65% 173.45% 173.01% 113.72% 100.00% 100.00%
NAPS 0.9676 0.8734 0.7439 0.6884 0.5739 0.5258 0.5248 10.73%
  YoY % 10.79% 17.41% 8.06% 19.95% 9.15% 0.19% -
  Horiz. % 184.38% 166.43% 141.75% 131.17% 109.36% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 5.0500 10.2600 5.2700 5.0700 5.4200 4.8400 6.3800 -
P/RPS 2.68 3.23 1.98 2.19 1.39 1.33 1.68 8.09%
  YoY % -17.03% 63.13% -9.59% 57.55% 4.51% -20.83% -
  Horiz. % 159.52% 192.26% 117.86% 130.36% 82.74% 79.17% 100.00%
P/EPS 33.30 29.12 21.16 16.09 14.18 16.78 20.01 8.86%
  YoY % 14.35% 37.62% 31.51% 13.47% -15.49% -16.14% -
  Horiz. % 166.42% 145.53% 105.75% 80.41% 70.86% 83.86% 100.00%
EY 3.00 3.43 4.73 6.21 7.05 5.96 5.00 -8.16%
  YoY % -12.54% -27.48% -23.83% -11.91% 18.29% 19.20% -
  Horiz. % 60.00% 68.60% 94.60% 124.20% 141.00% 119.20% 100.00%
DY 0.92 0.91 1.52 1.58 1.97 1.93 1.46 -7.40%
  YoY % 1.10% -40.13% -3.80% -19.80% 2.07% 32.19% -
  Horiz. % 63.01% 62.33% 104.11% 108.22% 134.93% 132.19% 100.00%
P/NAPS 5.21 5.76 3.47 3.60 2.28 2.23 2.94 10.00%
  YoY % -9.55% 65.99% -3.61% 57.89% 2.24% -24.15% -
  Horiz. % 177.21% 195.92% 118.03% 122.45% 77.55% 75.85% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 13/06/13 -
Price 4.7100 11.6200 5.6100 4.9100 5.8700 4.5100 6.3500 -
P/RPS 2.50 3.65 2.10 2.13 1.51 1.24 1.67 6.95%
  YoY % -31.51% 73.81% -1.41% 41.06% 21.77% -25.75% -
  Horiz. % 149.70% 218.56% 125.75% 127.54% 90.42% 74.25% 100.00%
P/EPS 31.06 32.98 22.52 15.58 15.36 15.64 19.92 7.68%
  YoY % -5.82% 46.45% 44.54% 1.43% -1.79% -21.49% -
  Horiz. % 155.92% 165.56% 113.05% 78.21% 77.11% 78.51% 100.00%
EY 3.22 3.03 4.44 6.42 6.51 6.39 5.02 -7.13%
  YoY % 6.27% -31.76% -30.84% -1.38% 1.88% 27.29% -
  Horiz. % 64.14% 60.36% 88.45% 127.89% 129.68% 127.29% 100.00%
DY 0.99 0.80 1.43 1.63 1.82 2.07 1.47 -6.37%
  YoY % 23.75% -44.06% -12.27% -10.44% -12.08% 40.82% -
  Horiz. % 67.35% 54.42% 97.28% 110.88% 123.81% 140.82% 100.00%
P/NAPS 4.86 6.53 3.69 3.48 2.47 2.08 2.93 8.80%
  YoY % -25.57% 76.96% 6.03% 40.89% 18.75% -29.01% -
  Horiz. % 165.87% 222.87% 125.94% 118.77% 84.30% 70.99% 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.
 


 

168  139  477  1464 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 HSI-H8E 0.45+0.015 
 MNC 0.075-0.005 
 EFORCE 0.70+0.035 
 MERIDIAN 0.09-0.025 
 SEALINK 0.295+0.025 
 HSI-C7F 0.405-0.015 
 HSI-H6Q 0.39+0.025 
 KSTAR-WA 0.025+0.01 

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