Highlights

[TOPGLOV] YoY Quarter Result on 2012-02-29 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 29-Feb-2012  [#2]
Profit Trend QoQ -     70.07%    YoY -     110.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 572,247 548,271 576,418 548,991 485,208 509,895 346,522 8.72%
  YoY % 4.37% -4.88% 5.00% 13.15% -4.84% 47.15% -
  Horiz. % 165.14% 158.22% 166.34% 158.43% 140.02% 147.15% 100.00%
PBT 69,585 50,109 61,389 68,802 31,475 93,885 44,905 7.57%
  YoY % 38.87% -18.37% -10.77% 118.59% -66.47% 109.07% -
  Horiz. % 154.96% 111.59% 136.71% 153.22% 70.09% 209.07% 100.00%
Tax -13,292 -7,889 -10,063 -14,606 -5,535 -21,627 -8,712 7.29%
  YoY % -68.49% 21.60% 31.10% -163.88% 74.41% -148.24% -
  Horiz. % 152.57% 90.55% 115.51% 167.65% 63.53% 248.24% 100.00%
NP 56,293 42,220 51,326 54,196 25,940 72,258 36,193 7.64%
  YoY % 33.33% -17.74% -5.30% 108.93% -64.10% 99.65% -
  Horiz. % 155.54% 116.65% 141.81% 149.74% 71.67% 199.65% 100.00%
NP to SH 56,069 41,554 50,315 53,455 25,410 70,526 35,997 7.66%
  YoY % 34.93% -17.41% -5.87% 110.37% -63.97% 95.92% -
  Horiz. % 155.76% 115.44% 139.78% 148.50% 70.59% 195.92% 100.00%
Tax Rate 19.10 % 15.74 % 16.39 % 21.23 % 17.59 % 23.04 % 19.40 % -0.26%
  YoY % 21.35% -3.97% -22.80% 20.69% -23.65% 18.76% -
  Horiz. % 98.45% 81.13% 84.48% 109.43% 90.67% 118.76% 100.00%
Total Cost 515,954 506,051 525,092 494,795 459,268 437,637 310,329 8.84%
  YoY % 1.96% -3.63% 6.12% 7.74% 4.94% 41.02% -
  Horiz. % 166.26% 163.07% 169.20% 159.44% 147.99% 141.02% 100.00%
Net Worth 1,449,528 1,352,055 1,342,971 1,194,075 1,125,211 904,794 727,598 12.17%
  YoY % 7.21% 0.68% 12.47% 6.12% 24.36% 24.35% -
  Horiz. % 199.22% 185.82% 184.58% 164.11% 154.65% 124.35% 100.00%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 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
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 1,449,528 1,352,055 1,342,971 1,194,075 1,125,211 904,794 727,598 12.17%
  YoY % 7.21% 0.68% 12.47% 6.12% 24.36% 24.35% -
  Horiz. % 199.22% 185.82% 184.58% 164.11% 154.65% 124.35% 100.00%
NOSH 616,820 620,208 618,880 618,692 618,248 299,600 294,574 13.10%
  YoY % -0.55% 0.21% 0.03% 0.07% 106.36% 1.71% -
  Horiz. % 209.39% 210.54% 210.09% 210.03% 209.88% 101.71% 100.00%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 9.84 % 7.70 % 8.90 % 9.87 % 5.35 % 14.17 % 10.44 % -0.98%
  YoY % 27.79% -13.48% -9.83% 84.49% -62.24% 35.73% -
  Horiz. % 94.25% 73.75% 85.25% 94.54% 51.25% 135.73% 100.00%
ROE 3.87 % 3.07 % 3.75 % 4.48 % 2.26 % 7.79 % 4.95 % -4.02%
  YoY % 26.06% -18.13% -16.29% 98.23% -70.99% 57.37% -
  Horiz. % 78.18% 62.02% 75.76% 90.51% 45.66% 157.37% 100.00%
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 92.77 88.40 93.14 88.73 78.48 170.19 117.63 -3.88%
  YoY % 4.94% -5.09% 4.97% 13.06% -53.89% 44.68% -
  Horiz. % 78.87% 75.15% 79.18% 75.43% 66.72% 144.68% 100.00%
EPS 9.09 6.70 8.13 8.64 4.11 23.54 12.22 -4.81%
  YoY % 35.67% -17.59% -5.90% 110.22% -82.54% 92.64% -
  Horiz. % 74.39% 54.83% 66.53% 70.70% 33.63% 192.64% 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 2.3500 2.1800 2.1700 1.9300 1.8200 3.0200 2.4700 -0.83%
  YoY % 7.80% 0.46% 12.44% 6.04% -39.74% 22.27% -
  Horiz. % 95.14% 88.26% 87.85% 78.14% 73.68% 122.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 22.35 21.41 22.51 21.44 18.95 19.91 13.53 8.72%
  YoY % 4.39% -4.89% 4.99% 13.14% -4.82% 47.15% -
  Horiz. % 165.19% 158.24% 166.37% 158.46% 140.06% 147.15% 100.00%
EPS 2.19 1.62 1.96 2.09 0.99 2.75 1.41 7.61%
  YoY % 35.19% -17.35% -6.22% 111.11% -64.00% 95.04% -
  Horiz. % 155.32% 114.89% 139.01% 148.23% 70.21% 195.04% 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 0.5661 0.5280 0.5245 0.4663 0.4394 0.3534 0.2842 12.16%
  YoY % 7.22% 0.67% 12.48% 6.12% 24.34% 24.35% -
  Horiz. % 199.19% 185.78% 184.55% 164.07% 154.61% 124.35% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 5.0600 5.7700 5.4900 4.8700 4.8900 11.3200 4.4800 -
P/RPS 5.45 6.53 5.89 5.49 6.23 6.65 3.81 6.15%
  YoY % -16.54% 10.87% 7.29% -11.88% -6.32% 74.54% -
  Horiz. % 143.04% 171.39% 154.59% 144.09% 163.52% 174.54% 100.00%
P/EPS 55.67 86.12 67.53 56.37 118.98 48.09 36.66 7.21%
  YoY % -35.36% 27.53% 19.80% -52.62% 147.41% 31.18% -
  Horiz. % 151.85% 234.92% 184.21% 153.76% 324.55% 131.18% 100.00%
EY 1.80 1.16 1.48 1.77 0.84 2.08 2.73 -6.70%
  YoY % 55.17% -21.62% -16.38% 110.71% -59.62% -23.81% -
  Horiz. % 65.93% 42.49% 54.21% 64.84% 30.77% 76.19% 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 2.15 2.65 2.53 2.52 2.69 3.75 1.81 2.91%
  YoY % -18.87% 4.74% 0.40% -6.32% -28.27% 107.18% -
  Horiz. % 118.78% 146.41% 139.78% 139.23% 148.62% 207.18% 100.00%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 18/03/15 20/03/14 14/03/13 15/03/12 16/03/11 17/03/10 07/04/09 -
Price 5.2000 5.2800 5.4100 4.9200 5.2800 12.5600 4.9800 -
P/RPS 5.61 5.97 5.81 5.54 6.73 7.38 4.23 4.82%
  YoY % -6.03% 2.75% 4.87% -17.68% -8.81% 74.47% -
  Horiz. % 132.62% 141.13% 137.35% 130.97% 159.10% 174.47% 100.00%
P/EPS 57.21 78.81 66.54 56.94 128.47 53.36 40.75 5.81%
  YoY % -27.41% 18.44% 16.86% -55.68% 140.76% 30.94% -
  Horiz. % 140.39% 193.40% 163.29% 139.73% 315.26% 130.94% 100.00%
EY 1.75 1.27 1.50 1.76 0.78 1.87 2.45 -5.45%
  YoY % 37.80% -15.33% -14.77% 125.64% -58.29% -23.67% -
  Horiz. % 71.43% 51.84% 61.22% 71.84% 31.84% 76.33% 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 2.21 2.42 2.49 2.55 2.90 4.16 2.02 1.51%
  YoY % -8.68% -2.81% -2.35% -12.07% -30.29% 105.94% -
  Horiz. % 109.41% 119.80% 123.27% 126.24% 143.56% 205.94% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers