Highlights

[TOPGLOV] YoY Quarter Result on 2013-02-28 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 14-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 28-Feb-2013  [#2]
Profit Trend QoQ -     -12.48%    YoY -     -5.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 693,855 572,247 548,271 576,418 548,991 485,208 509,895 5.26%
  YoY % 21.25% 4.37% -4.88% 5.00% 13.15% -4.84% -
  Horiz. % 136.08% 112.23% 107.53% 113.05% 107.67% 95.16% 100.00%
PBT 131,841 69,585 50,109 61,389 68,802 31,475 93,885 5.82%
  YoY % 89.47% 38.87% -18.37% -10.77% 118.59% -66.47% -
  Horiz. % 140.43% 74.12% 53.37% 65.39% 73.28% 33.53% 100.00%
Tax -26,603 -13,292 -7,889 -10,063 -14,606 -5,535 -21,627 3.51%
  YoY % -100.14% -68.49% 21.60% 31.10% -163.88% 74.41% -
  Horiz. % 123.01% 61.46% 36.48% 46.53% 67.54% 25.59% 100.00%
NP 105,238 56,293 42,220 51,326 54,196 25,940 72,258 6.46%
  YoY % 86.95% 33.33% -17.74% -5.30% 108.93% -64.10% -
  Horiz. % 145.64% 77.91% 58.43% 71.03% 75.00% 35.90% 100.00%
NP to SH 104,607 56,069 41,554 50,315 53,455 25,410 70,526 6.78%
  YoY % 86.57% 34.93% -17.41% -5.87% 110.37% -63.97% -
  Horiz. % 148.32% 79.50% 58.92% 71.34% 75.79% 36.03% 100.00%
Tax Rate 20.18 % 19.10 % 15.74 % 16.39 % 21.23 % 17.59 % 23.04 % -2.18%
  YoY % 5.65% 21.35% -3.97% -22.80% 20.69% -23.65% -
  Horiz. % 87.59% 82.90% 68.32% 71.14% 92.14% 76.35% 100.00%
Total Cost 588,617 515,954 506,051 525,092 494,795 459,268 437,637 5.06%
  YoY % 14.08% 1.96% -3.63% 6.12% 7.74% 4.94% -
  Horiz. % 134.50% 117.90% 115.63% 119.98% 113.06% 104.94% 100.00%
Net Worth 1,776,817 1,449,528 1,352,055 1,342,971 1,194,075 1,125,211 904,794 11.89%
  YoY % 22.58% 7.21% 0.68% 12.47% 6.12% 24.36% -
  Horiz. % 196.38% 160.21% 149.43% 148.43% 131.97% 124.36% 100.00%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 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
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 1,776,817 1,449,528 1,352,055 1,342,971 1,194,075 1,125,211 904,794 11.89%
  YoY % 22.58% 7.21% 0.68% 12.47% 6.12% 24.36% -
  Horiz. % 196.38% 160.21% 149.43% 148.43% 131.97% 124.36% 100.00%
NOSH 1,251,279 616,820 620,208 618,880 618,692 618,248 299,600 26.87%
  YoY % 102.86% -0.55% 0.21% 0.03% 0.07% 106.36% -
  Horiz. % 417.65% 205.88% 207.01% 206.57% 206.51% 206.36% 100.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 15.17 % 9.84 % 7.70 % 8.90 % 9.87 % 5.35 % 14.17 % 1.14%
  YoY % 54.17% 27.79% -13.48% -9.83% 84.49% -62.24% -
  Horiz. % 107.06% 69.44% 54.34% 62.81% 69.65% 37.76% 100.00%
ROE 5.89 % 3.87 % 3.07 % 3.75 % 4.48 % 2.26 % 7.79 % -4.55%
  YoY % 52.20% 26.06% -18.13% -16.29% 98.23% -70.99% -
  Horiz. % 75.61% 49.68% 39.41% 48.14% 57.51% 29.01% 100.00%
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 55.45 92.77 88.40 93.14 88.73 78.48 170.19 -17.03%
  YoY % -40.23% 4.94% -5.09% 4.97% 13.06% -53.89% -
  Horiz. % 32.58% 54.51% 51.94% 54.73% 52.14% 46.11% 100.00%
EPS 8.36 9.09 6.70 8.13 8.64 4.11 23.54 -15.83%
  YoY % -8.03% 35.67% -17.59% -5.90% 110.22% -82.54% -
  Horiz. % 35.51% 38.62% 28.46% 34.54% 36.70% 17.46% 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 1.4200 2.3500 2.1800 2.1700 1.9300 1.8200 3.0200 -11.81%
  YoY % -39.57% 7.80% 0.46% 12.44% 6.04% -39.74% -
  Horiz. % 47.02% 77.81% 72.19% 71.85% 63.91% 60.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 27.10 22.35 21.41 22.51 21.44 18.95 19.91 5.27%
  YoY % 21.25% 4.39% -4.89% 4.99% 13.14% -4.82% -
  Horiz. % 136.11% 112.26% 107.53% 113.06% 107.68% 95.18% 100.00%
EPS 4.09 2.19 1.62 1.96 2.09 0.99 2.75 6.83%
  YoY % 86.76% 35.19% -17.35% -6.22% 111.11% -64.00% -
  Horiz. % 148.73% 79.64% 58.91% 71.27% 76.00% 36.00% 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 0.6939 0.5661 0.5280 0.5245 0.4663 0.4394 0.3534 11.89%
  YoY % 22.58% 7.22% 0.67% 12.48% 6.12% 24.34% -
  Horiz. % 196.35% 160.19% 149.41% 148.42% 131.95% 124.34% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 5.6300 5.0600 5.7700 5.4900 4.8700 4.8900 11.3200 -
P/RPS 10.15 5.45 6.53 5.89 5.49 6.23 6.65 7.29%
  YoY % 86.24% -16.54% 10.87% 7.29% -11.88% -6.32% -
  Horiz. % 152.63% 81.95% 98.20% 88.57% 82.56% 93.68% 100.00%
P/EPS 67.34 55.67 86.12 67.53 56.37 118.98 48.09 5.77%
  YoY % 20.96% -35.36% 27.53% 19.80% -52.62% 147.41% -
  Horiz. % 140.03% 115.76% 179.08% 140.42% 117.22% 247.41% 100.00%
EY 1.48 1.80 1.16 1.48 1.77 0.84 2.08 -5.51%
  YoY % -17.78% 55.17% -21.62% -16.38% 110.71% -59.62% -
  Horiz. % 71.15% 86.54% 55.77% 71.15% 85.10% 40.38% 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 3.96 2.15 2.65 2.53 2.52 2.69 3.75 0.91%
  YoY % 84.19% -18.87% 4.74% 0.40% -6.32% -28.27% -
  Horiz. % 105.60% 57.33% 70.67% 67.47% 67.20% 71.73% 100.00%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 16/03/16 18/03/15 20/03/14 14/03/13 15/03/12 16/03/11 17/03/10 -
Price 5.2000 5.2000 5.2800 5.4100 4.9200 5.2800 12.5600 -
P/RPS 9.38 5.61 5.97 5.81 5.54 6.73 7.38 4.07%
  YoY % 67.20% -6.03% 2.75% 4.87% -17.68% -8.81% -
  Horiz. % 127.10% 76.02% 80.89% 78.73% 75.07% 91.19% 100.00%
P/EPS 62.20 57.21 78.81 66.54 56.94 128.47 53.36 2.59%
  YoY % 8.72% -27.41% 18.44% 16.86% -55.68% 140.76% -
  Horiz. % 116.57% 107.22% 147.69% 124.70% 106.71% 240.76% 100.00%
EY 1.61 1.75 1.27 1.50 1.76 0.78 1.87 -2.46%
  YoY % -8.00% 37.80% -15.33% -14.77% 125.64% -58.29% -
  Horiz. % 86.10% 93.58% 67.91% 80.21% 94.12% 41.71% 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 3.66 2.21 2.42 2.49 2.55 2.90 4.16 -2.11%
  YoY % 65.61% -8.68% -2.81% -2.35% -12.07% -30.29% -
  Horiz. % 87.98% 53.12% 58.17% 59.86% 61.30% 69.71% 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