Highlights

[TOPGLOV] YoY Quarter Result on 2009-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 30-Nov-2009  [#1]
Profit Trend QoQ -     14.78%    YoY -     90.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 584,575 554,843 491,509 472,300 386,076 336,483 308,284 11.24%
  YoY % 5.36% 12.89% 4.07% 22.33% 14.74% 9.15% -
  Horiz. % 189.62% 179.98% 159.43% 153.20% 125.23% 109.15% 100.00%
PBT 70,383 41,591 44,405 86,643 43,298 34,560 28,855 16.01%
  YoY % 69.23% -6.34% -48.75% 100.11% 25.28% 19.77% -
  Horiz. % 243.92% 144.14% 153.89% 300.27% 150.05% 119.77% 100.00%
Tax -11,487 -9,136 -8,072 -20,095 -8,783 -4,773 -3,753 20.48%
  YoY % -25.73% -13.18% 59.83% -128.79% -84.01% -27.18% -
  Horiz. % 306.08% 243.43% 215.08% 535.44% 234.03% 127.18% 100.00%
NP 58,896 32,455 36,333 66,548 34,515 29,787 25,102 15.26%
  YoY % 81.47% -10.67% -45.40% 92.81% 15.87% 18.66% -
  Horiz. % 234.63% 129.29% 144.74% 265.11% 137.50% 118.66% 100.00%
NP to SH 57,492 31,432 36,050 65,208 34,159 29,383 24,845 14.99%
  YoY % 82.91% -12.81% -44.72% 90.90% 16.25% 18.27% -
  Horiz. % 231.40% 126.51% 145.10% 262.46% 137.49% 118.27% 100.00%
Tax Rate 16.32 % 21.97 % 18.18 % 23.19 % 20.29 % 13.81 % 13.01 % 3.85%
  YoY % -25.72% 20.85% -21.60% 14.29% 46.92% 6.15% -
  Horiz. % 125.44% 168.87% 139.74% 178.25% 155.96% 106.15% 100.00%
Total Cost 525,679 522,388 455,176 405,752 351,561 306,696 283,182 10.85%
  YoY % 0.63% 14.77% 12.18% 15.41% 14.63% 8.30% -
  Horiz. % 185.63% 184.47% 160.74% 143.28% 124.15% 108.30% 100.00%
Net Worth 1,342,924 1,187,981 1,174,871 887,470 710,860 645,644 317,346 27.15%
  YoY % 13.04% 1.12% 32.38% 24.84% 10.10% 103.45% -
  Horiz. % 423.17% 374.35% 370.22% 279.65% 224.00% 203.45% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 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
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 1,342,924 1,187,981 1,174,871 887,470 710,860 645,644 317,346 27.15%
  YoY % 13.04% 1.12% 32.38% 24.84% 10.10% 103.45% -
  Horiz. % 423.17% 374.35% 370.22% 279.65% 224.00% 203.45% 100.00%
NOSH 618,858 618,740 618,353 297,210 294,474 300,439 192,447 21.47%
  YoY % 0.02% 0.06% 108.05% 0.93% -1.99% 56.11% -
  Horiz. % 321.57% 321.51% 321.31% 154.44% 153.02% 156.11% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 10.08 % 5.85 % 7.39 % 14.09 % 8.94 % 8.85 % 8.14 % 3.62%
  YoY % 72.31% -20.84% -47.55% 57.61% 1.02% 8.72% -
  Horiz. % 123.83% 71.87% 90.79% 173.10% 109.83% 108.72% 100.00%
ROE 4.28 % 2.65 % 3.07 % 7.35 % 4.81 % 4.55 % 7.83 % -9.57%
  YoY % 61.51% -13.68% -58.23% 52.81% 5.71% -41.89% -
  Horiz. % 54.66% 33.84% 39.21% 93.87% 61.43% 58.11% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 94.46 89.67 79.49 158.91 131.11 112.00 160.19 -8.42%
  YoY % 5.34% 12.81% -49.98% 21.20% 17.06% -30.08% -
  Horiz. % 58.97% 55.98% 49.62% 99.20% 81.85% 69.92% 100.00%
EPS 9.29 5.08 5.83 21.94 11.60 9.78 12.91 -5.33%
  YoY % 82.87% -12.86% -73.43% 89.14% 18.61% -24.24% -
  Horiz. % 71.96% 39.35% 45.16% 169.95% 89.85% 75.76% 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 2.1700 1.9200 1.9000 2.9860 2.4140 2.1490 1.6490 4.68%
  YoY % 13.02% 1.05% -36.37% 23.70% 12.33% 30.32% -
  Horiz. % 131.59% 116.43% 115.22% 181.08% 146.39% 130.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 22.83 21.67 19.20 18.44 15.08 13.14 12.04 11.24%
  YoY % 5.35% 12.86% 4.12% 22.28% 14.76% 9.14% -
  Horiz. % 189.62% 179.98% 159.47% 153.16% 125.25% 109.14% 100.00%
EPS 2.25 1.23 1.41 2.55 1.33 1.15 0.97 15.04%
  YoY % 82.93% -12.77% -44.71% 91.73% 15.65% 18.56% -
  Horiz. % 231.96% 126.80% 145.36% 262.89% 137.11% 118.56% 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 0.5245 0.4639 0.4588 0.3466 0.2776 0.2521 0.1239 27.16%
  YoY % 13.06% 1.11% 32.37% 24.86% 10.12% 103.47% -
  Horiz. % 423.33% 374.41% 370.30% 279.74% 224.05% 203.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 5.6400 4.6100 5.7000 9.1500 3.6800 5.8500 12.9000 -
P/RPS 5.97 5.14 7.17 5.76 2.81 5.22 8.05 -4.86%
  YoY % 16.15% -28.31% 24.48% 104.98% -46.17% -35.16% -
  Horiz. % 74.16% 63.85% 89.07% 71.55% 34.91% 64.84% 100.00%
P/EPS 60.71 90.75 97.77 41.70 31.72 59.82 99.92 -7.96%
  YoY % -33.10% -7.18% 134.46% 31.46% -46.97% -40.13% -
  Horiz. % 60.76% 90.82% 97.85% 41.73% 31.75% 59.87% 100.00%
EY 1.65 1.10 1.02 2.40 3.15 1.67 1.00 8.70%
  YoY % 50.00% 7.84% -57.50% -23.81% 88.62% 67.00% -
  Horiz. % 165.00% 110.00% 102.00% 240.00% 315.00% 167.00% 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 2.60 2.40 3.00 3.06 1.52 2.72 7.82 -16.75%
  YoY % 8.33% -20.00% -1.96% 101.32% -44.12% -65.22% -
  Horiz. % 33.25% 30.69% 38.36% 39.13% 19.44% 34.78% 100.00%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 13/12/12 16/12/11 15/12/10 16/12/09 06/01/09 03/01/08 04/01/07 -
Price 5.7000 4.4400 5.4500 9.5000 4.0200 6.5000 13.8000 -
P/RPS 6.03 4.95 6.86 5.98 3.07 5.80 8.61 -5.76%
  YoY % 21.82% -27.84% 14.72% 94.79% -47.07% -32.64% -
  Horiz. % 70.03% 57.49% 79.67% 69.45% 35.66% 67.36% 100.00%
P/EPS 61.36 87.40 93.48 43.30 34.66 66.46 106.89 -8.83%
  YoY % -29.79% -6.50% 115.89% 24.93% -47.85% -37.82% -
  Horiz. % 57.40% 81.77% 87.45% 40.51% 32.43% 62.18% 100.00%
EY 1.63 1.14 1.07 2.31 2.89 1.50 0.94 9.60%
  YoY % 42.98% 6.54% -53.68% -20.07% 92.67% 59.57% -
  Horiz. % 173.40% 121.28% 113.83% 245.74% 307.45% 159.57% 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 2.63 2.31 2.87 3.18 1.67 3.02 8.37 -17.53%
  YoY % 13.85% -19.51% -9.75% 90.42% -44.70% -63.92% -
  Horiz. % 31.42% 27.60% 34.29% 37.99% 19.95% 36.08% 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.
 


 

267  232  584  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.105+0.005 
Partners & Brokers