Highlights

[TOPGLOV] YoY Quarter Result on 2011-02-28 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2011
Quarter 28-Feb-2011  [#2]
Profit Trend QoQ -     -29.51%    YoY -     -63.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 548,271 576,418 548,991 485,208 509,895 346,522 320,775 9.34%
  YoY % -4.88% 5.00% 13.15% -4.84% 47.15% 8.03% -
  Horiz. % 170.92% 179.70% 171.15% 151.26% 158.96% 108.03% 100.00%
PBT 50,109 61,389 68,802 31,475 93,885 44,905 31,773 7.89%
  YoY % -18.37% -10.77% 118.59% -66.47% 109.07% 41.33% -
  Horiz. % 157.71% 193.21% 216.54% 99.06% 295.49% 141.33% 100.00%
Tax -7,889 -10,063 -14,606 -5,535 -21,627 -8,712 -3,404 15.03%
  YoY % 21.60% 31.10% -163.88% 74.41% -148.24% -155.93% -
  Horiz. % 231.76% 295.62% 429.08% 162.60% 635.34% 255.93% 100.00%
NP 42,220 51,326 54,196 25,940 72,258 36,193 28,369 6.85%
  YoY % -17.74% -5.30% 108.93% -64.10% 99.65% 27.58% -
  Horiz. % 148.82% 180.92% 191.04% 91.44% 254.71% 127.58% 100.00%
NP to SH 41,554 50,315 53,455 25,410 70,526 35,997 29,480 5.89%
  YoY % -17.41% -5.87% 110.37% -63.97% 95.92% 22.11% -
  Horiz. % 140.96% 170.68% 181.33% 86.19% 239.23% 122.11% 100.00%
Tax Rate 15.74 % 16.39 % 21.23 % 17.59 % 23.04 % 19.40 % 10.71 % 6.62%
  YoY % -3.97% -22.80% 20.69% -23.65% 18.76% 81.14% -
  Horiz. % 146.97% 153.03% 198.23% 164.24% 215.13% 181.14% 100.00%
Total Cost 506,051 525,092 494,795 459,268 437,637 310,329 292,406 9.57%
  YoY % -3.63% 6.12% 7.74% 4.94% 41.02% 6.13% -
  Horiz. % 173.06% 179.58% 169.22% 157.07% 149.67% 106.13% 100.00%
Net Worth 1,352,055 1,342,971 1,194,075 1,125,211 904,794 727,598 641,588 13.22%
  YoY % 0.68% 12.47% 6.12% 24.36% 24.35% 13.41% -
  Horiz. % 210.74% 209.32% 186.11% 175.38% 141.02% 113.41% 100.00%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 1,352,055 1,342,971 1,194,075 1,125,211 904,794 727,598 641,588 13.22%
  YoY % 0.68% 12.47% 6.12% 24.36% 24.35% 13.41% -
  Horiz. % 210.74% 209.32% 186.11% 175.38% 141.02% 113.41% 100.00%
NOSH 620,208 618,880 618,692 618,248 299,600 294,574 300,509 12.83%
  YoY % 0.21% 0.03% 0.07% 106.36% 1.71% -1.98% -
  Horiz. % 206.39% 205.94% 205.88% 205.73% 99.70% 98.02% 100.00%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 7.70 % 8.90 % 9.87 % 5.35 % 14.17 % 10.44 % 8.84 % -2.27%
  YoY % -13.48% -9.83% 84.49% -62.24% 35.73% 18.10% -
  Horiz. % 87.10% 100.68% 111.65% 60.52% 160.29% 118.10% 100.00%
ROE 3.07 % 3.75 % 4.48 % 2.26 % 7.79 % 4.95 % 4.59 % -6.48%
  YoY % -18.13% -16.29% 98.23% -70.99% 57.37% 7.84% -
  Horiz. % 66.88% 81.70% 97.60% 49.24% 169.72% 107.84% 100.00%
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 88.40 93.14 88.73 78.48 170.19 117.63 106.74 -3.09%
  YoY % -5.09% 4.97% 13.06% -53.89% 44.68% 10.20% -
  Horiz. % 82.82% 87.26% 83.13% 73.52% 159.44% 110.20% 100.00%
EPS 6.70 8.13 8.64 4.11 23.54 12.22 9.81 -6.15%
  YoY % -17.59% -5.90% 110.22% -82.54% 92.64% 24.57% -
  Horiz. % 68.30% 82.87% 88.07% 41.90% 239.96% 124.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1800 2.1700 1.9300 1.8200 3.0200 2.4700 2.1350 0.35%
  YoY % 0.46% 12.44% 6.04% -39.74% 22.27% 15.69% -
  Horiz. % 102.11% 101.64% 90.40% 85.25% 141.45% 115.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 21.41 22.51 21.44 18.95 19.91 13.53 12.53 9.34%
  YoY % -4.89% 4.99% 13.14% -4.82% 47.15% 7.98% -
  Horiz. % 170.87% 179.65% 171.11% 151.24% 158.90% 107.98% 100.00%
EPS 1.62 1.96 2.09 0.99 2.75 1.41 1.15 5.87%
  YoY % -17.35% -6.22% 111.11% -64.00% 95.04% 22.61% -
  Horiz. % 140.87% 170.43% 181.74% 86.09% 239.13% 122.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5280 0.5245 0.4663 0.4394 0.3534 0.2842 0.2506 13.22%
  YoY % 0.67% 12.48% 6.12% 24.34% 24.35% 13.41% -
  Horiz. % 210.69% 209.30% 186.07% 175.34% 141.02% 113.41% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 5.7700 5.4900 4.8700 4.8900 11.3200 4.4800 5.0500 -
P/RPS 6.53 5.89 5.49 6.23 6.65 3.81 4.73 5.52%
  YoY % 10.87% 7.29% -11.88% -6.32% 74.54% -19.45% -
  Horiz. % 138.05% 124.52% 116.07% 131.71% 140.59% 80.55% 100.00%
P/EPS 86.12 67.53 56.37 118.98 48.09 36.66 51.48 8.95%
  YoY % 27.53% 19.80% -52.62% 147.41% 31.18% -28.79% -
  Horiz. % 167.29% 131.18% 109.50% 231.12% 93.41% 71.21% 100.00%
EY 1.16 1.48 1.77 0.84 2.08 2.73 1.94 -8.21%
  YoY % -21.62% -16.38% 110.71% -59.62% -23.81% 40.72% -
  Horiz. % 59.79% 76.29% 91.24% 43.30% 107.22% 140.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.65 2.53 2.52 2.69 3.75 1.81 2.37 1.88%
  YoY % 4.74% 0.40% -6.32% -28.27% 107.18% -23.63% -
  Horiz. % 111.81% 106.75% 106.33% 113.50% 158.23% 76.37% 100.00%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 20/03/14 14/03/13 15/03/12 16/03/11 17/03/10 07/04/09 03/04/08 -
Price 5.2800 5.4100 4.9200 5.2800 12.5600 4.9800 3.9800 -
P/RPS 5.97 5.81 5.54 6.73 7.38 4.23 3.73 8.15%
  YoY % 2.75% 4.87% -17.68% -8.81% 74.47% 13.40% -
  Horiz. % 160.05% 155.76% 148.53% 180.43% 197.86% 113.40% 100.00%
P/EPS 78.81 66.54 56.94 128.47 53.36 40.75 40.57 11.70%
  YoY % 18.44% 16.86% -55.68% 140.76% 30.94% 0.44% -
  Horiz. % 194.26% 164.01% 140.35% 316.66% 131.53% 100.44% 100.00%
EY 1.27 1.50 1.76 0.78 1.87 2.45 2.46 -10.43%
  YoY % -15.33% -14.77% 125.64% -58.29% -23.67% -0.41% -
  Horiz. % 51.63% 60.98% 71.54% 31.71% 76.02% 99.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.42 2.49 2.55 2.90 4.16 2.02 1.86 4.48%
  YoY % -2.81% -2.35% -12.07% -30.29% 105.94% 8.60% -
  Horiz. % 130.11% 133.87% 137.10% 155.91% 223.66% 108.60% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers