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 - 2,560,589
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 22.17 22.42 22.83 21.67 19.20 18.44 15.08 6.63%
  YoY % -1.12% -1.80% 5.35% 12.86% 4.12% 22.28% -
  Horiz. % 147.02% 148.67% 151.39% 143.70% 127.32% 122.28% 100.00%
EPS 1.90 1.96 2.25 1.23 1.41 2.55 1.33 6.12%
  YoY % -3.06% -12.89% 82.93% -12.77% -44.71% 91.73% -
  Horiz. % 142.86% 147.37% 169.17% 92.48% 106.02% 191.73% 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 0.5667 0.5593 0.5245 0.4639 0.4588 0.3466 0.2776 12.62%
  YoY % 1.32% 6.63% 13.06% 1.11% 32.37% 24.86% -
  Horiz. % 204.14% 201.48% 188.94% 167.11% 165.27% 124.86% 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.
 


 

172  166  537  1307 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.225-0.02 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 ARMADA 0.240.00 
 HOMERIZ-WB 0.285-0.02 
 GPACKET 0.43+0.025 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 HSI-C5J 0.15-0.03 
Partners & Brokers