Highlights

[TOPGLOV] YoY Quarter Result on 2011-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 30-Nov-2011  [#1]
Profit Trend QoQ -     20.73%    YoY -     -12.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 567,628 573,986 584,575 554,843 491,509 472,300 386,076 6.63%
  YoY % -1.11% -1.81% 5.36% 12.89% 4.07% 22.33% -
  Horiz. % 147.02% 148.67% 151.41% 143.71% 127.31% 122.33% 100.00%
PBT 59,052 61,840 70,383 41,591 44,405 86,643 43,298 5.31%
  YoY % -4.51% -12.14% 69.23% -6.34% -48.75% 100.11% -
  Horiz. % 136.39% 142.82% 162.55% 96.06% 102.56% 200.11% 100.00%
Tax -10,039 -9,894 -11,487 -9,136 -8,072 -20,095 -8,783 2.25%
  YoY % -1.47% 13.87% -25.73% -13.18% 59.83% -128.79% -
  Horiz. % 114.30% 112.65% 130.79% 104.02% 91.90% 228.79% 100.00%
NP 49,013 51,946 58,896 32,455 36,333 66,548 34,515 6.02%
  YoY % -5.65% -11.80% 81.47% -10.67% -45.40% 92.81% -
  Horiz. % 142.00% 150.50% 170.64% 94.03% 105.27% 192.81% 100.00%
NP to SH 48,683 50,277 57,492 31,432 36,050 65,208 34,159 6.08%
  YoY % -3.17% -12.55% 82.91% -12.81% -44.72% 90.90% -
  Horiz. % 142.52% 147.19% 168.31% 92.02% 105.54% 190.90% 100.00%
Tax Rate 17.00 % 16.00 % 16.32 % 21.97 % 18.18 % 23.19 % 20.29 % -2.90%
  YoY % 6.25% -1.96% -25.72% 20.85% -21.60% 14.29% -
  Horiz. % 83.79% 78.86% 80.43% 108.28% 89.60% 114.29% 100.00%
Total Cost 518,615 522,040 525,679 522,388 455,176 405,752 351,561 6.69%
  YoY % -0.66% -0.69% 0.63% 14.77% 12.18% 15.41% -
  Horiz. % 147.52% 148.49% 149.53% 148.59% 129.47% 115.41% 100.00%
Net Worth 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 887,470 710,860 12.62%
  YoY % 1.34% 6.64% 13.04% 1.12% 32.38% 24.84% -
  Horiz. % 204.15% 201.45% 188.92% 167.12% 165.27% 124.84% 100.00%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 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
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 887,470 710,860 12.62%
  YoY % 1.34% 6.64% 13.04% 1.12% 32.38% 24.84% -
  Horiz. % 204.15% 201.45% 188.92% 167.12% 165.27% 124.84% 100.00%
NOSH 620,165 619,938 618,858 618,740 618,353 297,210 294,474 13.21%
  YoY % 0.04% 0.17% 0.02% 0.06% 108.05% 0.93% -
  Horiz. % 210.60% 210.52% 210.16% 210.12% 209.99% 100.93% 100.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 8.63 % 9.05 % 10.08 % 5.85 % 7.39 % 14.09 % 8.94 % -0.59%
  YoY % -4.64% -10.22% 72.31% -20.84% -47.55% 57.61% -
  Horiz. % 96.53% 101.23% 112.75% 65.44% 82.66% 157.61% 100.00%
ROE 3.35 % 3.51 % 4.28 % 2.65 % 3.07 % 7.35 % 4.81 % -5.85%
  YoY % -4.56% -17.99% 61.51% -13.68% -58.23% 52.81% -
  Horiz. % 69.65% 72.97% 88.98% 55.09% 63.83% 152.81% 100.00%
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 91.53 92.59 94.46 89.67 79.49 158.91 131.11 -5.81%
  YoY % -1.14% -1.98% 5.34% 12.81% -49.98% 21.20% -
  Horiz. % 69.81% 70.62% 72.05% 68.39% 60.63% 121.20% 100.00%
EPS 7.85 8.11 9.29 5.08 5.83 21.94 11.60 -6.30%
  YoY % -3.21% -12.70% 82.87% -12.86% -73.43% 89.14% -
  Horiz. % 67.67% 69.91% 80.09% 43.79% 50.26% 189.14% 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 2.3400 2.3100 2.1700 1.9200 1.9000 2.9860 2.4140 -0.52%
  YoY % 1.30% 6.45% 13.02% 1.05% -36.37% 23.70% -
  Horiz. % 96.93% 95.69% 89.89% 79.54% 78.71% 123.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,704,045
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 20.99 21.23 21.62 20.52 18.18 17.47 14.28 6.63%
  YoY % -1.13% -1.80% 5.36% 12.87% 4.06% 22.34% -
  Horiz. % 146.99% 148.67% 151.40% 143.70% 127.31% 122.34% 100.00%
EPS 1.80 1.86 2.13 1.16 1.33 2.41 1.26 6.12%
  YoY % -3.23% -12.68% 83.62% -12.78% -44.81% 91.27% -
  Horiz. % 142.86% 147.62% 169.05% 92.06% 105.56% 191.27% 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 0.5367 0.5296 0.4966 0.4393 0.4345 0.3282 0.2629 12.62%
  YoY % 1.34% 6.65% 13.04% 1.10% 32.39% 24.84% -
  Horiz. % 204.15% 201.45% 188.89% 167.10% 165.27% 124.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 4.6100 5.7200 5.6400 4.6100 5.7000 9.1500 3.6800 -
P/RPS 5.04 6.18 5.97 5.14 7.17 5.76 2.81 10.22%
  YoY % -18.45% 3.52% 16.15% -28.31% 24.48% 104.98% -
  Horiz. % 179.36% 219.93% 212.46% 182.92% 255.16% 204.98% 100.00%
P/EPS 58.73 70.53 60.71 90.75 97.77 41.70 31.72 10.81%
  YoY % -16.73% 16.18% -33.10% -7.18% 134.46% 31.46% -
  Horiz. % 185.15% 222.35% 191.39% 286.10% 308.23% 131.46% 100.00%
EY 1.70 1.42 1.65 1.10 1.02 2.40 3.15 -9.76%
  YoY % 19.72% -13.94% 50.00% 7.84% -57.50% -23.81% -
  Horiz. % 53.97% 45.08% 52.38% 34.92% 32.38% 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 1.97 2.48 2.60 2.40 3.00 3.06 1.52 4.41%
  YoY % -20.56% -4.62% 8.33% -20.00% -1.96% 101.32% -
  Horiz. % 129.61% 163.16% 171.05% 157.89% 197.37% 201.32% 100.00%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 16/12/14 17/12/13 13/12/12 16/12/11 15/12/10 16/12/09 06/01/09 -
Price 4.3000 5.8000 5.7000 4.4400 5.4500 9.5000 4.0200 -
P/RPS 4.70 6.26 6.03 4.95 6.86 5.98 3.07 7.35%
  YoY % -24.92% 3.81% 21.82% -27.84% 14.72% 94.79% -
  Horiz. % 153.09% 203.91% 196.42% 161.24% 223.45% 194.79% 100.00%
P/EPS 54.78 71.52 61.36 87.40 93.48 43.30 34.66 7.92%
  YoY % -23.41% 16.56% -29.79% -6.50% 115.89% 24.93% -
  Horiz. % 158.05% 206.35% 177.03% 252.16% 269.71% 124.93% 100.00%
EY 1.83 1.40 1.63 1.14 1.07 2.31 2.89 -7.33%
  YoY % 30.71% -14.11% 42.98% 6.54% -53.68% -20.07% -
  Horiz. % 63.32% 48.44% 56.40% 39.45% 37.02% 79.93% 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 1.84 2.51 2.63 2.31 2.87 3.18 1.67 1.63%
  YoY % -26.69% -4.56% 13.85% -19.51% -9.75% 90.42% -
  Horiz. % 110.18% 150.30% 157.49% 138.32% 171.86% 190.42% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

103  53  482  1626 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165+0.045 
 VIVOCOM 0.055+0.01 
 NETX 0.025+0.005 
 TALAMT 0.04+0.005 
 AT-WC 0.11+0.035 
 EAH 0.05+0.005 
 TRIVE 0.030.00 
 PHB 0.05+0.005 
 VSOLAR 0.075+0.005 
 EDUSPEC 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers