Highlights

[TOPGLOV] YoY Cumulative Quarter Result on 2018-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-Aug-2018  [#4]
Profit Trend QoQ -     30.60%    YoY -     30.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 4,213,986 3,409,176 2,888,515 2,510,510 2,275,366 2,313,234 2,314,454 10.50%
  YoY % 23.61% 18.03% 15.06% 10.33% -1.64% -0.05% -
  Horiz. % 182.07% 147.30% 124.80% 108.47% 98.31% 99.95% 100.00%
PBT 522,710 383,105 442,202 363,538 216,310 242,204 240,702 13.79%
  YoY % 36.44% -13.36% 21.64% 68.06% -10.69% 0.62% -
  Horiz. % 217.16% 159.16% 183.71% 151.03% 89.87% 100.62% 100.00%
Tax -85,409 -50,536 -79,763 -82,346 -32,745 -39,375 -33,417 16.92%
  YoY % -69.01% 36.64% 3.14% -151.48% 16.84% -17.83% -
  Horiz. % 255.59% 151.23% 238.69% 246.42% 97.99% 117.83% 100.00%
NP 437,301 332,569 362,439 281,192 183,565 202,829 207,285 13.24%
  YoY % 31.49% -8.24% 28.89% 53.18% -9.50% -2.15% -
  Horiz. % 210.97% 160.44% 174.85% 135.65% 88.56% 97.85% 100.00%
NP to SH 433,618 332,704 360,729 279,781 180,523 196,500 202,726 13.50%
  YoY % 30.33% -7.77% 28.93% 54.98% -8.13% -3.07% -
  Horiz. % 213.89% 164.12% 177.94% 138.01% 89.05% 96.93% 100.00%
Tax Rate 16.34 % 13.19 % 18.04 % 22.65 % 15.14 % 16.26 % 13.88 % 2.76%
  YoY % 23.88% -26.88% -20.35% 49.60% -6.89% 17.15% -
  Horiz. % 117.72% 95.03% 129.97% 163.18% 109.08% 117.15% 100.00%
Total Cost 3,776,685 3,076,607 2,526,076 2,229,318 2,091,801 2,110,405 2,107,169 10.21%
  YoY % 22.75% 21.79% 13.31% 6.57% -0.88% 0.15% -
  Horiz. % 179.23% 146.01% 119.88% 105.80% 99.27% 100.15% 100.00%
Net Worth 2,415,346 2,017,527 1,827,155 802,884 1,395,945 1,356,892 1,280,436 11.15%
  YoY % 19.72% 10.42% 127.57% -42.48% 2.88% 5.97% -
  Horiz. % 188.63% 157.57% 142.70% 62.70% 109.02% 105.97% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 217,253 181,702 181,464 71,024 99,267 99,133 98,970 13.99%
  YoY % 19.57% 0.13% 155.50% -28.45% 0.13% 0.16% -
  Horiz. % 219.51% 183.59% 183.35% 71.76% 100.30% 100.16% 100.00%
Div Payout % 50.10 % 54.61 % 50.30 % 25.39 % 54.99 % 50.45 % 48.82 % 0.43%
  YoY % -8.26% 8.57% 98.11% -53.83% 9.00% 3.34% -
  Horiz. % 102.62% 111.86% 103.03% 52.01% 112.64% 103.34% 100.00%
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 2,415,346 2,017,527 1,827,155 802,884 1,395,945 1,356,892 1,280,436 11.15%
  YoY % 19.72% 10.42% 127.57% -42.48% 2.88% 5.97% -
  Horiz. % 188.63% 157.57% 142.70% 62.70% 109.02% 105.97% 100.00%
NOSH 1,277,961 1,253,122 1,251,476 617,603 620,420 619,585 618,568 12.85%
  YoY % 1.98% 0.13% 102.63% -0.45% 0.13% 0.16% -
  Horiz. % 206.60% 202.58% 202.32% 99.84% 100.30% 100.16% 100.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 10.38 % 9.76 % 12.55 % 11.20 % 8.07 % 8.77 % 8.96 % 2.48%
  YoY % 6.35% -22.23% 12.05% 38.79% -7.98% -2.12% -
  Horiz. % 115.85% 108.93% 140.07% 125.00% 90.07% 97.88% 100.00%
ROE 17.95 % 16.49 % 19.74 % 34.85 % 12.93 % 14.48 % 15.83 % 2.12%
  YoY % 8.85% -16.46% -43.36% 169.53% -10.70% -8.53% -
  Horiz. % 113.39% 104.17% 124.70% 220.15% 81.68% 91.47% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 329.74 272.05 230.81 406.49 366.75 373.35 374.16 -2.08%
  YoY % 21.21% 17.87% -43.22% 10.84% -1.77% -0.22% -
  Horiz. % 88.13% 72.71% 61.69% 108.64% 98.02% 99.78% 100.00%
EPS 34.33 26.55 28.83 22.61 29.09 31.72 32.77 0.78%
  YoY % 29.30% -7.91% 27.51% -22.28% -8.29% -3.20% -
  Horiz. % 104.76% 81.02% 87.98% 69.00% 88.77% 96.80% 100.00%
DPS 17.00 14.50 14.50 11.50 16.00 16.00 16.00 1.02%
  YoY % 17.24% 0.00% 26.09% -28.12% 0.00% 0.00% -
  Horiz. % 106.25% 90.62% 90.62% 71.88% 100.00% 100.00% 100.00%
NAPS 1.8900 1.6100 1.4600 1.3000 2.2500 2.1900 2.0700 -1.50%
  YoY % 17.39% 10.27% 12.31% -42.22% 2.74% 5.80% -
  Horiz. % 91.30% 77.78% 70.53% 62.80% 108.70% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,581
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 164.57 133.14 112.81 98.04 88.86 90.34 90.39 10.50%
  YoY % 23.61% 18.02% 15.07% 10.33% -1.64% -0.06% -
  Horiz. % 182.07% 147.30% 124.80% 108.46% 98.31% 99.94% 100.00%
EPS 16.93 12.99 14.09 10.93 7.05 7.67 7.92 13.49%
  YoY % 30.33% -7.81% 28.91% 55.04% -8.08% -3.16% -
  Horiz. % 213.76% 164.02% 177.90% 138.01% 89.02% 96.84% 100.00%
DPS 8.48 7.10 7.09 2.77 3.88 3.87 3.87 13.96%
  YoY % 19.44% 0.14% 155.96% -28.61% 0.26% 0.00% -
  Horiz. % 219.12% 183.46% 183.20% 71.58% 100.26% 100.00% 100.00%
NAPS 0.9433 0.7879 0.7136 0.3136 0.5452 0.5299 0.5001 11.15%
  YoY % 19.72% 10.41% 127.55% -42.48% 2.89% 5.96% -
  Horiz. % 188.62% 157.55% 142.69% 62.71% 109.02% 105.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 11.1400 5.6100 4.2500 7.7200 4.7900 6.1400 5.2900 -
P/RPS 3.38 2.06 1.84 1.90 1.31 1.64 1.41 15.68%
  YoY % 64.08% 11.96% -3.16% 45.04% -20.12% 16.31% -
  Horiz. % 239.72% 146.10% 130.50% 134.75% 92.91% 116.31% 100.00%
P/EPS 32.83 21.13 14.74 17.04 16.46 19.36 16.14 12.56%
  YoY % 55.37% 43.35% -13.50% 3.52% -14.98% 19.95% -
  Horiz. % 203.41% 130.92% 91.33% 105.58% 101.98% 119.95% 100.00%
EY 3.05 4.73 6.78 5.87 6.07 5.17 6.20 -11.15%
  YoY % -35.52% -30.24% 15.50% -3.29% 17.41% -16.61% -
  Horiz. % 49.19% 76.29% 109.35% 94.68% 97.90% 83.39% 100.00%
DY 1.53 2.58 3.41 1.49 3.34 2.61 3.02 -10.71%
  YoY % -40.70% -24.34% 128.86% -55.39% 27.97% -13.58% -
  Horiz. % 50.66% 85.43% 112.91% 49.34% 110.60% 86.42% 100.00%
P/NAPS 5.89 3.48 2.91 5.94 2.13 2.80 2.56 14.89%
  YoY % 69.25% 19.59% -51.01% 178.87% -23.93% 9.38% -
  Horiz. % 230.08% 135.94% 113.67% 232.03% 83.20% 109.38% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 11/10/18 13/10/17 12/10/16 15/10/15 14/10/14 11/10/13 11/10/12 -
Price 10.7000 5.9600 5.0000 8.4400 4.8100 6.1500 5.1500 -
P/RPS 3.24 2.19 2.17 2.08 1.31 1.65 1.38 15.28%
  YoY % 47.95% 0.92% 4.33% 58.78% -20.61% 19.57% -
  Horiz. % 234.78% 158.70% 157.25% 150.72% 94.93% 119.57% 100.00%
P/EPS 31.54 22.45 17.35 18.63 16.53 19.39 15.71 12.31%
  YoY % 40.49% 29.39% -6.87% 12.70% -14.75% 23.42% -
  Horiz. % 200.76% 142.90% 110.44% 118.59% 105.22% 123.42% 100.00%
EY 3.17 4.45 5.76 5.37 6.05 5.16 6.36 -10.95%
  YoY % -28.76% -22.74% 7.26% -11.24% 17.25% -18.87% -
  Horiz. % 49.84% 69.97% 90.57% 84.43% 95.13% 81.13% 100.00%
DY 1.59 2.43 2.90 1.36 3.33 2.60 3.11 -10.57%
  YoY % -34.57% -16.21% 113.24% -59.16% 28.08% -16.40% -
  Horiz. % 51.13% 78.14% 93.25% 43.73% 107.07% 83.60% 100.00%
P/NAPS 5.66 3.70 3.42 6.49 2.14 2.81 2.49 14.66%
  YoY % 52.97% 8.19% -47.30% 203.27% -23.84% 12.85% -
  Horiz. % 227.31% 148.59% 137.35% 260.64% 85.94% 112.85% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
3. The Bonuses of Airasia Windfall Profit
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers