Highlights

[TOPGLOV] YoY Quarter Result on 2010-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2011
Quarter 30-Nov-2010  [#1]
Profit Trend QoQ -     -19.91%    YoY -     -44.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 573,986 584,575 554,843 491,509 472,300 386,076 336,483 9.30%
  YoY % -1.81% 5.36% 12.89% 4.07% 22.33% 14.74% -
  Horiz. % 170.58% 173.73% 164.89% 146.07% 140.36% 114.74% 100.00%
PBT 61,840 70,383 41,591 44,405 86,643 43,298 34,560 10.17%
  YoY % -12.14% 69.23% -6.34% -48.75% 100.11% 25.28% -
  Horiz. % 178.94% 203.65% 120.34% 128.49% 250.70% 125.28% 100.00%
Tax -9,894 -11,487 -9,136 -8,072 -20,095 -8,783 -4,773 12.91%
  YoY % 13.87% -25.73% -13.18% 59.83% -128.79% -84.01% -
  Horiz. % 207.29% 240.67% 191.41% 169.12% 421.01% 184.01% 100.00%
NP 51,946 58,896 32,455 36,333 66,548 34,515 29,787 9.70%
  YoY % -11.80% 81.47% -10.67% -45.40% 92.81% 15.87% -
  Horiz. % 174.39% 197.72% 108.96% 121.98% 223.41% 115.87% 100.00%
NP to SH 50,277 57,492 31,432 36,050 65,208 34,159 29,383 9.36%
  YoY % -12.55% 82.91% -12.81% -44.72% 90.90% 16.25% -
  Horiz. % 171.11% 195.66% 106.97% 122.69% 221.92% 116.25% 100.00%
Tax Rate 16.00 % 16.32 % 21.97 % 18.18 % 23.19 % 20.29 % 13.81 % 2.48%
  YoY % -1.96% -25.72% 20.85% -21.60% 14.29% 46.92% -
  Horiz. % 115.86% 118.18% 159.09% 131.64% 167.92% 146.92% 100.00%
Total Cost 522,040 525,679 522,388 455,176 405,752 351,561 306,696 9.26%
  YoY % -0.69% 0.63% 14.77% 12.18% 15.41% 14.63% -
  Horiz. % 170.21% 171.40% 170.33% 148.41% 132.30% 114.63% 100.00%
Net Worth 1,432,057 1,342,924 1,187,981 1,174,871 887,470 710,860 645,644 14.18%
  YoY % 6.64% 13.04% 1.12% 32.38% 24.84% 10.10% -
  Horiz. % 221.80% 208.00% 184.00% 181.97% 137.45% 110.10% 100.00%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 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
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 1,432,057 1,342,924 1,187,981 1,174,871 887,470 710,860 645,644 14.18%
  YoY % 6.64% 13.04% 1.12% 32.38% 24.84% 10.10% -
  Horiz. % 221.80% 208.00% 184.00% 181.97% 137.45% 110.10% 100.00%
NOSH 619,938 618,858 618,740 618,353 297,210 294,474 300,439 12.82%
  YoY % 0.17% 0.02% 0.06% 108.05% 0.93% -1.99% -
  Horiz. % 206.34% 205.98% 205.94% 205.82% 98.93% 98.01% 100.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 9.05 % 10.08 % 5.85 % 7.39 % 14.09 % 8.94 % 8.85 % 0.37%
  YoY % -10.22% 72.31% -20.84% -47.55% 57.61% 1.02% -
  Horiz. % 102.26% 113.90% 66.10% 83.50% 159.21% 101.02% 100.00%
ROE 3.51 % 4.28 % 2.65 % 3.07 % 7.35 % 4.81 % 4.55 % -4.23%
  YoY % -17.99% 61.51% -13.68% -58.23% 52.81% 5.71% -
  Horiz. % 77.14% 94.07% 58.24% 67.47% 161.54% 105.71% 100.00%
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 92.59 94.46 89.67 79.49 158.91 131.11 112.00 -3.12%
  YoY % -1.98% 5.34% 12.81% -49.98% 21.20% 17.06% -
  Horiz. % 82.67% 84.34% 80.06% 70.97% 141.88% 117.06% 100.00%
EPS 8.11 9.29 5.08 5.83 21.94 11.60 9.78 -3.07%
  YoY % -12.70% 82.87% -12.86% -73.43% 89.14% 18.61% -
  Horiz. % 82.92% 94.99% 51.94% 59.61% 224.34% 118.61% 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 2.3100 2.1700 1.9200 1.9000 2.9860 2.4140 2.1490 1.21%
  YoY % 6.45% 13.02% 1.05% -36.37% 23.70% 12.33% -
  Horiz. % 107.49% 100.98% 89.34% 88.41% 138.95% 112.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 22.42 22.83 21.67 19.20 18.44 15.08 13.14 9.30%
  YoY % -1.80% 5.35% 12.86% 4.12% 22.28% 14.76% -
  Horiz. % 170.62% 173.74% 164.92% 146.12% 140.33% 114.76% 100.00%
EPS 1.96 2.25 1.23 1.41 2.55 1.33 1.15 9.28%
  YoY % -12.89% 82.93% -12.77% -44.71% 91.73% 15.65% -
  Horiz. % 170.43% 195.65% 106.96% 122.61% 221.74% 115.65% 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 0.5593 0.5245 0.4639 0.4588 0.3466 0.2776 0.2521 14.19%
  YoY % 6.63% 13.06% 1.11% 32.37% 24.86% 10.12% -
  Horiz. % 221.86% 208.05% 184.01% 181.99% 137.49% 110.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 5.7200 5.6400 4.6100 5.7000 9.1500 3.6800 5.8500 -
P/RPS 6.18 5.97 5.14 7.17 5.76 2.81 5.22 2.85%
  YoY % 3.52% 16.15% -28.31% 24.48% 104.98% -46.17% -
  Horiz. % 118.39% 114.37% 98.47% 137.36% 110.34% 53.83% 100.00%
P/EPS 70.53 60.71 90.75 97.77 41.70 31.72 59.82 2.78%
  YoY % 16.18% -33.10% -7.18% 134.46% 31.46% -46.97% -
  Horiz. % 117.90% 101.49% 151.71% 163.44% 69.71% 53.03% 100.00%
EY 1.42 1.65 1.10 1.02 2.40 3.15 1.67 -2.66%
  YoY % -13.94% 50.00% 7.84% -57.50% -23.81% 88.62% -
  Horiz. % 85.03% 98.80% 65.87% 61.08% 143.71% 188.62% 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 2.48 2.60 2.40 3.00 3.06 1.52 2.72 -1.53%
  YoY % -4.62% 8.33% -20.00% -1.96% 101.32% -44.12% -
  Horiz. % 91.18% 95.59% 88.24% 110.29% 112.50% 55.88% 100.00%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 17/12/13 13/12/12 16/12/11 15/12/10 16/12/09 06/01/09 03/01/08 -
Price 5.8000 5.7000 4.4400 5.4500 9.5000 4.0200 6.5000 -
P/RPS 6.26 6.03 4.95 6.86 5.98 3.07 5.80 1.28%
  YoY % 3.81% 21.82% -27.84% 14.72% 94.79% -47.07% -
  Horiz. % 107.93% 103.97% 85.34% 118.28% 103.10% 52.93% 100.00%
P/EPS 71.52 61.36 87.40 93.48 43.30 34.66 66.46 1.23%
  YoY % 16.56% -29.79% -6.50% 115.89% 24.93% -47.85% -
  Horiz. % 107.61% 92.33% 131.51% 140.66% 65.15% 52.15% 100.00%
EY 1.40 1.63 1.14 1.07 2.31 2.89 1.50 -1.14%
  YoY % -14.11% 42.98% 6.54% -53.68% -20.07% 92.67% -
  Horiz. % 93.33% 108.67% 76.00% 71.33% 154.00% 192.67% 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 2.51 2.63 2.31 2.87 3.18 1.67 3.02 -3.03%
  YoY % -4.56% 13.85% -19.51% -9.75% 90.42% -44.70% -
  Horiz. % 83.11% 87.09% 76.49% 95.03% 105.30% 55.30% 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  557  966 

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