Highlights

[TOPGLOV] YoY Annualized Quarter Result on 2021-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 09-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2021
Quarter 31-May-2021  [#3]
Profit Trend QoQ -     -7.36%    YoY -     1,163.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 19,048,745 5,502,934 4,816,220 3,996,173 3,342,348 2,888,534 2,401,420 41.18%
  YoY % 246.16% 14.26% 20.52% 19.56% 15.71% 20.28% -
  Horiz. % 793.23% 229.15% 200.56% 166.41% 139.18% 120.28% 100.00%
PBT 12,550,885 903,794 466,117 507,630 378,650 489,136 305,624 85.64%
  YoY % 1,288.69% 93.90% -8.18% 34.06% -22.59% 60.05% -
  Horiz. % 4,106.64% 295.72% 152.51% 166.10% 123.89% 160.05% 100.00%
Tax -2,746,366 -133,392 -74,736 -60,536 -66,137 -93,230 -68,336 84.97%
  YoY % -1,958.87% -78.48% -23.46% 8.47% 29.06% -36.43% -
  Horiz. % 4,018.92% 195.20% 109.37% 88.59% 96.78% 136.43% 100.00%
NP 9,804,518 770,402 391,381 447,094 312,513 395,905 237,288 85.83%
  YoY % 1,172.65% 96.84% -12.46% 43.06% -21.06% 66.85% -
  Horiz. % 4,131.91% 324.67% 164.94% 188.42% 131.70% 166.85% 100.00%
NP to SH 9,683,902 766,672 387,349 442,701 312,109 393,881 236,034 85.61%
  YoY % 1,163.11% 97.93% -12.50% 41.84% -20.76% 66.87% -
  Horiz. % 4,102.75% 324.81% 164.11% 187.56% 132.23% 166.87% 100.00%
Tax Rate 21.88 % 14.76 % 16.03 % 11.93 % 17.47 % 19.06 % 22.36 % -0.36%
  YoY % 48.24% -7.92% 34.37% -31.71% -8.34% -14.76% -
  Horiz. % 97.85% 66.01% 71.69% 53.35% 78.13% 85.24% 100.00%
Total Cost 9,244,226 4,732,532 4,424,838 3,549,078 3,029,834 2,492,629 2,164,132 27.35%
  YoY % 95.33% 6.95% 24.68% 17.14% 21.55% 15.18% -
  Horiz. % 427.16% 218.68% 204.46% 164.00% 140.00% 115.18% 100.00%
Net Worth 6,883,963 3,302,584 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 29.32%
  YoY % 108.44% 33.29% 10.79% 17.42% 8.06% 19.95% -
  Horiz. % 468.44% 224.73% 168.60% 152.19% 129.61% 119.95% 100.00%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 4,450,562 341,352 119,203 117,267 100,249 100,012 65,862 101.69%
  YoY % 1,203.80% 186.36% 1.65% 16.98% 0.24% 51.85% -
  Horiz. % 6,757.36% 518.28% 180.99% 178.05% 152.21% 151.85% 100.00%
Div Payout % 45.96 % 44.52 % 30.77 % 26.49 % 32.12 % 25.39 % 27.90 % 8.67%
  YoY % 3.23% 44.69% 16.16% -17.53% 26.51% -9.00% -
  Horiz. % 164.73% 159.57% 110.29% 94.95% 115.13% 91.00% 100.00%
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 6,883,963 3,302,584 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 29.32%
  YoY % 108.44% 33.29% 10.79% 17.42% 8.06% 19.95% -
  Horiz. % 468.44% 224.73% 168.60% 152.19% 129.61% 119.95% 100.00%
NOSH 8,004,609 2,560,143 2,554,370 1,256,440 1,253,115 1,250,152 617,460 53.21%
  YoY % 212.66% 0.23% 103.30% 0.27% 0.24% 102.47% -
  Horiz. % 1,296.38% 414.62% 413.69% 203.48% 202.95% 202.47% 100.00%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 51.47 % 14.00 % 8.13 % 11.19 % 9.35 % 13.71 % 9.88 % 31.63%
  YoY % 267.64% 72.20% -27.35% 19.68% -31.80% 38.77% -
  Horiz. % 520.95% 141.70% 82.29% 113.26% 94.64% 138.77% 100.00%
ROE 140.67 % 23.21 % 15.63 % 19.79 % 16.39 % 22.35 % 16.06 % 43.53%
  YoY % 506.08% 48.50% -21.02% 20.74% -26.67% 39.17% -
  Horiz. % 875.90% 144.52% 97.32% 123.23% 102.05% 139.17% 100.00%
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 237.97 214.95 188.55 318.06 266.72 231.05 388.92 -7.85%
  YoY % 10.71% 14.00% -40.72% 19.25% 15.44% -40.59% -
  Horiz. % 61.19% 55.27% 48.48% 81.78% 68.58% 59.41% 100.00%
EPS 120.29 29.95 15.16 35.27 24.91 31.51 38.23 21.03%
  YoY % 301.64% 97.56% -57.02% 41.59% -20.95% -17.58% -
  Horiz. % 314.65% 78.34% 39.65% 92.26% 65.16% 82.42% 100.00%
DPS 55.60 13.33 4.67 9.33 8.00 8.00 10.67 31.64%
  YoY % 317.10% 185.44% -49.95% 16.62% 0.00% -25.02% -
  Horiz. % 521.09% 124.93% 43.77% 87.44% 74.98% 74.98% 100.00%
NAPS 0.8600 1.2900 0.9700 1.7800 1.5200 1.4100 2.3800 -15.59%
  YoY % -33.33% 32.99% -45.51% 17.11% 7.80% -40.76% -
  Horiz. % 36.13% 54.20% 40.76% 74.79% 63.87% 59.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,762
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 232.11 67.05 58.69 48.69 40.73 35.20 29.26 41.18%
  YoY % 246.17% 14.24% 20.54% 19.54% 15.71% 20.30% -
  Horiz. % 793.27% 229.15% 200.58% 166.40% 139.20% 120.30% 100.00%
EPS 118.00 9.34 4.72 5.39 3.80 4.80 2.88 85.57%
  YoY % 1,163.38% 97.88% -12.43% 41.84% -20.83% 66.67% -
  Horiz. % 4,097.22% 324.31% 163.89% 187.15% 131.94% 166.67% 100.00%
DPS 54.23 4.16 1.45 1.43 1.22 1.22 0.80 101.80%
  YoY % 1,203.61% 186.90% 1.40% 17.21% 0.00% 52.50% -
  Horiz. % 6,778.75% 520.00% 181.25% 178.75% 152.50% 152.50% 100.00%
NAPS 0.8388 0.4024 0.3019 0.2725 0.2321 0.2148 0.1791 29.32%
  YoY % 108.45% 33.29% 10.79% 17.41% 8.05% 19.93% -
  Horiz. % 468.34% 224.68% 168.57% 152.15% 129.59% 119.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 5.1800 13.3000 5.0500 10.2600 5.2700 5.0700 5.4200 -
P/RPS 2.18 6.19 2.68 3.23 1.98 2.19 1.39 7.78%
  YoY % -64.78% 130.97% -17.03% 63.13% -9.59% 57.55% -
  Horiz. % 156.83% 445.32% 192.81% 232.37% 142.45% 157.55% 100.00%
P/EPS 4.28 44.41 33.30 29.12 21.16 16.09 14.18 -18.08%
  YoY % -90.36% 33.36% 14.35% 37.62% 31.51% 13.47% -
  Horiz. % 30.18% 313.19% 234.84% 205.36% 149.22% 113.47% 100.00%
EY 23.36 2.25 3.00 3.43 4.73 6.21 7.05 22.08%
  YoY % 938.22% -25.00% -12.54% -27.48% -23.83% -11.91% -
  Horiz. % 331.35% 31.91% 42.55% 48.65% 67.09% 88.09% 100.00%
DY 10.73 1.00 0.92 0.91 1.52 1.58 1.97 32.61%
  YoY % 973.00% 8.70% 1.10% -40.13% -3.80% -19.80% -
  Horiz. % 544.67% 50.76% 46.70% 46.19% 77.16% 80.20% 100.00%
P/NAPS 6.02 10.31 5.21 5.76 3.47 3.60 2.28 17.55%
  YoY % -41.61% 97.89% -9.55% 65.99% -3.61% 57.89% -
  Horiz. % 264.04% 452.19% 228.51% 252.63% 152.19% 157.89% 100.00%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 09/06/21 11/06/20 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 -
Price 4.8800 17.3600 4.7100 11.6200 5.6100 4.9100 5.8700 -
P/RPS 2.05 8.08 2.50 3.65 2.10 2.13 1.51 5.22%
  YoY % -74.63% 223.20% -31.51% 73.81% -1.41% 41.06% -
  Horiz. % 135.76% 535.10% 165.56% 241.72% 139.07% 141.06% 100.00%
P/EPS 4.03 57.97 31.06 32.98 22.52 15.58 15.36 -19.97%
  YoY % -93.05% 86.64% -5.82% 46.45% 44.54% 1.43% -
  Horiz. % 26.24% 377.41% 202.21% 214.71% 146.61% 101.43% 100.00%
EY 24.79 1.73 3.22 3.03 4.44 6.42 6.51 24.94%
  YoY % 1,332.95% -46.27% 6.27% -31.76% -30.84% -1.38% -
  Horiz. % 380.80% 26.57% 49.46% 46.54% 68.20% 98.62% 100.00%
DY 11.39 0.77 0.99 0.80 1.43 1.63 1.82 35.71%
  YoY % 1,379.22% -22.22% 23.75% -44.06% -12.27% -10.44% -
  Horiz. % 625.82% 42.31% 54.40% 43.96% 78.57% 89.56% 100.00%
P/NAPS 5.67 13.46 4.86 6.53 3.69 3.48 2.47 14.84%
  YoY % -57.88% 176.95% -25.57% 76.96% 6.03% 40.89% -
  Horiz. % 229.55% 544.94% 196.76% 264.37% 149.39% 140.89% 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
 
 

473  380  544 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.405+0.025 
 SAUDEE 0.105-0.015 
 PERMAJU 0.090.00 
 KANGER 0.06-0.005 
 SYSTECH 0.3050.00 
 YLI 0.46+0.04 
 EMICO 0.31+0.005 
 GREENYB 0.33-0.05 
 SERBADK-WA 0.095+0.005 
 PAOS-WA 0.135+0.035 
PARTNERS & BROKERS