Highlights

[TOPGLOV] YoY Quarter Result on 2013-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 30-Nov-2013  [#1]
Profit Trend QoQ -     3.83%    YoY -     -12.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 785,583 800,276 567,628 573,986 584,575 554,843 491,509 8.12%
  YoY % -1.84% 40.99% -1.11% -1.81% 5.36% 12.89% -
  Horiz. % 159.83% 162.82% 115.49% 116.78% 118.93% 112.89% 100.00%
PBT 89,756 161,268 59,052 61,840 70,383 41,591 44,405 12.43%
  YoY % -44.34% 173.09% -4.51% -12.14% 69.23% -6.34% -
  Horiz. % 202.13% 363.18% 132.99% 139.26% 158.50% 93.66% 100.00%
Tax -16,122 -32,356 -10,039 -9,894 -11,487 -9,136 -8,072 12.21%
  YoY % 50.17% -222.30% -1.47% 13.87% -25.73% -13.18% -
  Horiz. % 199.73% 400.84% 124.37% 122.57% 142.31% 113.18% 100.00%
NP 73,634 128,912 49,013 51,946 58,896 32,455 36,333 12.48%
  YoY % -42.88% 163.02% -5.65% -11.80% 81.47% -10.67% -
  Horiz. % 202.66% 354.81% 134.90% 142.97% 162.10% 89.33% 100.00%
NP to SH 73,315 128,348 48,683 50,277 57,492 31,432 36,050 12.55%
  YoY % -42.88% 163.64% -3.17% -12.55% 82.91% -12.81% -
  Horiz. % 203.37% 356.03% 135.04% 139.46% 159.48% 87.19% 100.00%
Tax Rate 17.96 % 20.06 % 17.00 % 16.00 % 16.32 % 21.97 % 18.18 % -0.20%
  YoY % -10.47% 18.00% 6.25% -1.96% -25.72% 20.85% -
  Horiz. % 98.79% 110.34% 93.51% 88.01% 89.77% 120.85% 100.00%
Total Cost 711,949 671,364 518,615 522,040 525,679 522,388 455,176 7.73%
  YoY % 6.05% 29.45% -0.66% -0.69% 0.63% 14.77% -
  Horiz. % 156.41% 147.50% 113.94% 114.69% 115.49% 114.77% 100.00%
Net Worth 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 8.50%
  YoY % 10.52% 19.55% 1.34% 6.64% 13.04% 1.12% -
  Horiz. % 163.21% 147.67% 123.52% 121.89% 114.30% 101.12% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 8.50%
  YoY % 10.52% 19.55% 1.34% 6.64% 13.04% 1.12% -
  Horiz. % 163.21% 147.67% 123.52% 121.89% 114.30% 101.12% 100.00%
NOSH 1,253,247 621,841 620,165 619,938 618,858 618,740 618,353 12.48%
  YoY % 101.54% 0.27% 0.04% 0.17% 0.02% 0.06% -
  Horiz. % 202.68% 100.56% 100.29% 100.26% 100.08% 100.06% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 9.37 % 16.11 % 8.63 % 9.05 % 10.08 % 5.85 % 7.39 % 4.03%
  YoY % -41.84% 86.67% -4.64% -10.22% 72.31% -20.84% -
  Horiz. % 126.79% 218.00% 116.78% 122.46% 136.40% 79.16% 100.00%
ROE 3.82 % 7.40 % 3.35 % 3.51 % 4.28 % 2.65 % 3.07 % 3.71%
  YoY % -48.38% 120.90% -4.56% -17.99% 61.51% -13.68% -
  Horiz. % 124.43% 241.04% 109.12% 114.33% 139.41% 86.32% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 62.68 128.69 91.53 92.59 94.46 89.67 79.49 -3.88%
  YoY % -51.29% 40.60% -1.14% -1.98% 5.34% 12.81% -
  Horiz. % 78.85% 161.89% 115.15% 116.48% 118.83% 112.81% 100.00%
EPS 5.85 20.64 7.85 8.11 9.29 5.08 5.83 0.06%
  YoY % -71.66% 162.93% -3.21% -12.70% 82.87% -12.86% -
  Horiz. % 100.34% 354.03% 134.65% 139.11% 159.35% 87.14% 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 1.5300 2.7900 2.3400 2.3100 2.1700 1.9200 1.9000 -3.54%
  YoY % -45.16% 19.23% 1.30% 6.45% 13.02% 1.05% -
  Horiz. % 80.53% 146.84% 123.16% 121.58% 114.21% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,998
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 9.57 9.75 6.92 6.99 7.12 6.76 5.99 8.11%
  YoY % -1.85% 40.90% -1.00% -1.83% 5.33% 12.85% -
  Horiz. % 159.77% 162.77% 115.53% 116.69% 118.86% 112.85% 100.00%
EPS 0.89 1.56 0.59 0.61 0.70 0.38 0.44 12.45%
  YoY % -42.95% 164.41% -3.28% -12.86% 84.21% -13.64% -
  Horiz. % 202.27% 354.55% 134.09% 138.64% 159.09% 86.36% 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 0.2336 0.2114 0.1768 0.1745 0.1636 0.1448 0.1432 8.49%
  YoY % 10.50% 19.57% 1.32% 6.66% 12.98% 1.12% -
  Horiz. % 163.13% 147.63% 123.46% 121.86% 114.25% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 5.2800 9.7100 4.6100 5.7200 5.6400 4.6100 5.7000 -
P/RPS 8.42 7.54 5.04 6.18 5.97 5.14 7.17 2.71%
  YoY % 11.67% 49.60% -18.45% 3.52% 16.15% -28.31% -
  Horiz. % 117.43% 105.16% 70.29% 86.19% 83.26% 71.69% 100.00%
P/EPS 90.26 47.04 58.73 70.53 60.71 90.75 97.77 -1.32%
  YoY % 91.88% -19.90% -16.73% 16.18% -33.10% -7.18% -
  Horiz. % 92.32% 48.11% 60.07% 72.14% 62.09% 92.82% 100.00%
EY 1.11 2.13 1.70 1.42 1.65 1.10 1.02 1.42%
  YoY % -47.89% 25.29% 19.72% -13.94% 50.00% 7.84% -
  Horiz. % 108.82% 208.82% 166.67% 139.22% 161.76% 107.84% 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 3.45 3.48 1.97 2.48 2.60 2.40 3.00 2.35%
  YoY % -0.86% 76.65% -20.56% -4.62% 8.33% -20.00% -
  Horiz. % 115.00% 116.00% 65.67% 82.67% 86.67% 80.00% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 15/12/16 15/12/15 16/12/14 17/12/13 13/12/12 16/12/11 15/12/10 -
Price 5.0600 11.8600 4.3000 5.8000 5.7000 4.4400 5.4500 -
P/RPS 8.07 9.22 4.70 6.26 6.03 4.95 6.86 2.74%
  YoY % -12.47% 96.17% -24.92% 3.81% 21.82% -27.84% -
  Horiz. % 117.64% 134.40% 68.51% 91.25% 87.90% 72.16% 100.00%
P/EPS 86.50 57.46 54.78 71.52 61.36 87.40 93.48 -1.28%
  YoY % 50.54% 4.89% -23.41% 16.56% -29.79% -6.50% -
  Horiz. % 92.53% 61.47% 58.60% 76.51% 65.64% 93.50% 100.00%
EY 1.16 1.74 1.83 1.40 1.63 1.14 1.07 1.35%
  YoY % -33.33% -4.92% 30.71% -14.11% 42.98% 6.54% -
  Horiz. % 108.41% 162.62% 171.03% 130.84% 152.34% 106.54% 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 3.31 4.25 1.84 2.51 2.63 2.31 2.87 2.40%
  YoY % -22.12% 130.98% -26.69% -4.56% 13.85% -19.51% -
  Horiz. % 115.33% 148.08% 64.11% 87.46% 91.64% 80.49% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS