Highlights

[TOPGLOV] YoY Quarter Result on 2016-02-29 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 29-Feb-2016  [#2]
Profit Trend QoQ -     -18.50%    YoY -     86.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 1,159,965 958,440 851,537 693,855 572,247 548,271 576,418 12.36%
  YoY % 21.03% 12.55% 22.73% 21.25% 4.37% -4.88% -
  Horiz. % 201.24% 166.28% 147.73% 120.37% 99.28% 95.12% 100.00%
PBT 125,470 124,524 102,728 131,841 69,585 50,109 61,389 12.65%
  YoY % 0.76% 21.22% -22.08% 89.47% 38.87% -18.37% -
  Horiz. % 204.39% 202.84% 167.34% 214.76% 113.35% 81.63% 100.00%
Tax -18,793 -14,534 -19,526 -26,603 -13,292 -7,889 -10,063 10.97%
  YoY % -29.30% 25.57% 26.60% -100.14% -68.49% 21.60% -
  Horiz. % 186.75% 144.43% 194.04% 264.36% 132.09% 78.40% 100.00%
NP 106,677 109,990 83,202 105,238 56,293 42,220 51,326 12.96%
  YoY % -3.01% 32.20% -20.94% 86.95% 33.33% -17.74% -
  Horiz. % 207.84% 214.30% 162.10% 205.04% 109.68% 82.26% 100.00%
NP to SH 105,792 109,010 83,054 104,607 56,069 41,554 50,315 13.18%
  YoY % -2.95% 31.25% -20.60% 86.57% 34.93% -17.41% -
  Horiz. % 210.26% 216.66% 165.07% 207.90% 111.44% 82.59% 100.00%
Tax Rate 14.98 % 11.67 % 19.01 % 20.18 % 19.10 % 15.74 % 16.39 % -1.49%
  YoY % 28.36% -38.61% -5.80% 5.65% 21.35% -3.97% -
  Horiz. % 91.40% 71.20% 115.99% 123.12% 116.53% 96.03% 100.00%
Total Cost 1,053,288 848,450 768,335 588,617 515,954 506,051 525,092 12.30%
  YoY % 24.14% 10.43% 30.53% 14.08% 1.96% -3.63% -
  Horiz. % 200.59% 161.58% 146.32% 112.10% 98.26% 96.37% 100.00%
Net Worth 2,503,271 2,108,917 1,891,576 1,776,817 1,449,528 1,352,055 1,342,971 10.93%
  YoY % 18.70% 11.49% 6.46% 22.58% 7.21% 0.68% -
  Horiz. % 186.40% 157.03% 140.85% 132.30% 107.93% 100.68% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 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
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 2,503,271 2,108,917 1,891,576 1,776,817 1,449,528 1,352,055 1,342,971 10.93%
  YoY % 18.70% 11.49% 6.46% 22.58% 7.21% 0.68% -
  Horiz. % 186.40% 157.03% 140.85% 132.30% 107.93% 100.68% 100.00%
NOSH 2,554,359 1,255,308 1,252,699 1,251,279 616,820 620,208 618,880 26.64%
  YoY % 103.48% 0.21% 0.11% 102.86% -0.55% 0.21% -
  Horiz. % 412.74% 202.84% 202.41% 202.18% 99.67% 100.21% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 9.20 % 11.48 % 9.77 % 15.17 % 9.84 % 7.70 % 8.90 % 0.55%
  YoY % -19.86% 17.50% -35.60% 54.17% 27.79% -13.48% -
  Horiz. % 103.37% 128.99% 109.78% 170.45% 110.56% 86.52% 100.00%
ROE 4.23 % 5.17 % 4.39 % 5.89 % 3.87 % 3.07 % 3.75 % 2.03%
  YoY % -18.18% 17.77% -25.47% 52.20% 26.06% -18.13% -
  Horiz. % 112.80% 137.87% 117.07% 157.07% 103.20% 81.87% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 45.41 76.35 67.98 55.45 92.77 88.40 93.14 -11.28%
  YoY % -40.52% 12.31% 22.60% -40.23% 4.94% -5.09% -
  Horiz. % 48.75% 81.97% 72.99% 59.53% 99.60% 94.91% 100.00%
EPS 4.14 8.68 6.63 8.36 9.09 6.70 8.13 -10.63%
  YoY % -52.30% 30.92% -20.69% -8.03% 35.67% -17.59% -
  Horiz. % 50.92% 106.77% 81.55% 102.83% 111.81% 82.41% 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 0.9800 1.6800 1.5100 1.4200 2.3500 2.1800 2.1700 -12.40%
  YoY % -41.67% 11.26% 6.34% -39.57% 7.80% 0.46% -
  Horiz. % 45.16% 77.42% 69.59% 65.44% 108.29% 100.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 45.30 37.43 33.26 27.10 22.35 21.41 22.51 12.36%
  YoY % 21.03% 12.54% 22.73% 21.25% 4.39% -4.89% -
  Horiz. % 201.24% 166.28% 147.76% 120.39% 99.29% 95.11% 100.00%
EPS 4.13 4.26 3.24 4.09 2.19 1.62 1.96 13.22%
  YoY % -3.05% 31.48% -20.78% 86.76% 35.19% -17.35% -
  Horiz. % 210.71% 217.35% 165.31% 208.67% 111.73% 82.65% 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 0.9776 0.8236 0.7387 0.6939 0.5661 0.5280 0.5245 10.93%
  YoY % 18.70% 11.49% 6.46% 22.58% 7.22% 0.67% -
  Horiz. % 186.39% 157.03% 140.84% 132.30% 107.93% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 4.5400 9.7100 5.0300 5.6300 5.0600 5.7700 5.4900 -
P/RPS 10.00 12.72 7.40 10.15 5.45 6.53 5.89 9.22%
  YoY % -21.38% 71.89% -27.09% 86.24% -16.54% 10.87% -
  Horiz. % 169.78% 215.96% 125.64% 172.33% 92.53% 110.87% 100.00%
P/EPS 109.62 111.82 75.87 67.34 55.67 86.12 67.53 8.41%
  YoY % -1.97% 47.38% 12.67% 20.96% -35.36% 27.53% -
  Horiz. % 162.33% 165.59% 112.35% 99.72% 82.44% 127.53% 100.00%
EY 0.91 0.89 1.32 1.48 1.80 1.16 1.48 -7.78%
  YoY % 2.25% -32.58% -10.81% -17.78% 55.17% -21.62% -
  Horiz. % 61.49% 60.14% 89.19% 100.00% 121.62% 78.38% 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 4.63 5.78 3.33 3.96 2.15 2.65 2.53 10.59%
  YoY % -19.90% 73.57% -15.91% 84.19% -18.87% 4.74% -
  Horiz. % 183.00% 228.46% 131.62% 156.52% 84.98% 104.74% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 22/03/19 15/03/18 16/03/17 16/03/16 18/03/15 20/03/14 14/03/13 -
Price 4.4300 9.8500 5.2500 5.2000 5.2000 5.2800 5.4100 -
P/RPS 9.76 12.90 7.72 9.38 5.61 5.97 5.81 9.03%
  YoY % -24.34% 67.10% -17.70% 67.20% -6.03% 2.75% -
  Horiz. % 167.99% 222.03% 132.87% 161.45% 96.56% 102.75% 100.00%
P/EPS 106.96 113.43 79.19 62.20 57.21 78.81 66.54 8.23%
  YoY % -5.70% 43.24% 27.32% 8.72% -27.41% 18.44% -
  Horiz. % 160.75% 170.47% 119.01% 93.48% 85.98% 118.44% 100.00%
EY 0.93 0.88 1.26 1.61 1.75 1.27 1.50 -7.65%
  YoY % 5.68% -30.16% -21.74% -8.00% 37.80% -15.33% -
  Horiz. % 62.00% 58.67% 84.00% 107.33% 116.67% 84.67% 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 4.52 5.86 3.48 3.66 2.21 2.42 2.49 10.44%
  YoY % -22.87% 68.39% -4.92% 65.61% -8.68% -2.81% -
  Horiz. % 181.53% 235.34% 139.76% 146.99% 88.76% 97.19% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers