Highlights

[TOPGLOV] YoY Quarter Result on 2015-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 30-Nov-2015  [#1]
Profit Trend QoQ -     24.91%    YoY -     163.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 1,261,965 938,116 785,583 800,276 567,628 573,986 584,575 13.68%
  YoY % 34.52% 19.42% -1.84% 40.99% -1.11% -1.81% -
  Horiz. % 215.88% 160.48% 134.39% 136.90% 97.10% 98.19% 100.00%
PBT 141,879 121,990 89,756 161,268 59,052 61,840 70,383 12.39%
  YoY % 16.30% 35.91% -44.34% 173.09% -4.51% -12.14% -
  Horiz. % 201.58% 173.32% 127.53% 229.13% 83.90% 87.86% 100.00%
Tax -30,208 -16,045 -16,122 -32,356 -10,039 -9,894 -11,487 17.48%
  YoY % -88.27% 0.48% 50.17% -222.30% -1.47% 13.87% -
  Horiz. % 262.98% 139.68% 140.35% 281.67% 87.39% 86.13% 100.00%
NP 111,671 105,945 73,634 128,912 49,013 51,946 58,896 11.25%
  YoY % 5.40% 43.88% -42.88% 163.02% -5.65% -11.80% -
  Horiz. % 189.61% 179.88% 125.02% 218.88% 83.22% 88.20% 100.00%
NP to SH 110,055 105,445 73,315 128,348 48,683 50,277 57,492 11.42%
  YoY % 4.37% 43.82% -42.88% 163.64% -3.17% -12.55% -
  Horiz. % 191.43% 183.41% 127.52% 223.24% 84.68% 87.45% 100.00%
Tax Rate 21.29 % 13.15 % 17.96 % 20.06 % 17.00 % 16.00 % 16.32 % 4.53%
  YoY % 61.90% -26.78% -10.47% 18.00% 6.25% -1.96% -
  Horiz. % 130.45% 80.58% 110.05% 122.92% 104.17% 98.04% 100.00%
Total Cost 1,150,294 832,171 711,949 671,364 518,615 522,040 525,679 13.93%
  YoY % 38.23% 16.89% 6.05% 29.45% -0.66% -0.69% -
  Horiz. % 218.82% 158.30% 135.43% 127.71% 98.66% 99.31% 100.00%
Net Worth 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 10.74%
  YoY % 17.57% 9.90% 10.52% 19.55% 1.34% 6.64% -
  Horiz. % 184.49% 156.92% 142.78% 129.19% 108.06% 106.64% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 10.74%
  YoY % 17.57% 9.90% 10.52% 19.55% 1.34% 6.64% -
  Horiz. % 184.49% 156.92% 142.78% 129.19% 108.06% 106.64% 100.00%
NOSH 2,554,246 1,254,328 1,253,247 621,841 620,165 619,938 618,858 26.64%
  YoY % 103.63% 0.09% 101.54% 0.27% 0.04% 0.17% -
  Horiz. % 412.73% 202.68% 202.51% 100.48% 100.21% 100.17% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 8.85 % 11.29 % 9.37 % 16.11 % 8.63 % 9.05 % 10.08 % -2.14%
  YoY % -21.61% 20.49% -41.84% 86.67% -4.64% -10.22% -
  Horiz. % 87.80% 112.00% 92.96% 159.82% 85.62% 89.78% 100.00%
ROE 4.44 % 5.00 % 3.82 % 7.40 % 3.35 % 3.51 % 4.28 % 0.61%
  YoY % -11.20% 30.89% -48.38% 120.90% -4.56% -17.99% -
  Horiz. % 103.74% 116.82% 89.25% 172.90% 78.27% 82.01% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 49.41 74.79 62.68 128.69 91.53 92.59 94.46 -10.23%
  YoY % -33.94% 19.32% -51.29% 40.60% -1.14% -1.98% -
  Horiz. % 52.31% 79.18% 66.36% 136.24% 96.90% 98.02% 100.00%
EPS 4.31 8.41 5.85 20.64 7.85 8.11 9.29 -12.01%
  YoY % -48.75% 43.76% -71.66% 162.93% -3.21% -12.70% -
  Horiz. % 46.39% 90.53% 62.97% 222.17% 84.50% 87.30% 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 0.9700 1.6800 1.5300 2.7900 2.3400 2.3100 2.1700 -12.55%
  YoY % -42.26% 9.80% -45.16% 19.23% 1.30% 6.45% -
  Horiz. % 44.70% 77.42% 70.51% 128.57% 107.83% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 49.28 36.64 30.68 31.25 22.17 22.42 22.83 13.68%
  YoY % 34.50% 19.43% -1.82% 40.96% -1.12% -1.80% -
  Horiz. % 215.86% 160.49% 134.38% 136.88% 97.11% 98.20% 100.00%
EPS 4.30 4.12 2.86 5.01 1.90 1.96 2.25 11.39%
  YoY % 4.37% 44.06% -42.91% 163.68% -3.06% -12.89% -
  Horiz. % 191.11% 183.11% 127.11% 222.67% 84.44% 87.11% 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 0.9676 0.8230 0.7488 0.6776 0.5667 0.5593 0.5245 10.74%
  YoY % 17.57% 9.91% 10.51% 19.57% 1.32% 6.63% -
  Horiz. % 184.48% 156.91% 142.76% 129.19% 108.05% 106.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 5.9700 6.7300 5.2800 9.7100 4.6100 5.7200 5.6400 -
P/RPS 12.08 9.00 8.42 7.54 5.04 6.18 5.97 12.46%
  YoY % 34.22% 6.89% 11.67% 49.60% -18.45% 3.52% -
  Horiz. % 202.35% 150.75% 141.04% 126.30% 84.42% 103.52% 100.00%
P/EPS 138.56 80.06 90.26 47.04 58.73 70.53 60.71 14.74%
  YoY % 73.07% -11.30% 91.88% -19.90% -16.73% 16.18% -
  Horiz. % 228.23% 131.87% 148.67% 77.48% 96.74% 116.18% 100.00%
EY 0.72 1.25 1.11 2.13 1.70 1.42 1.65 -12.90%
  YoY % -42.40% 12.61% -47.89% 25.29% 19.72% -13.94% -
  Horiz. % 43.64% 75.76% 67.27% 129.09% 103.03% 86.06% 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 6.15 4.01 3.45 3.48 1.97 2.48 2.60 15.42%
  YoY % 53.37% 16.23% -0.86% 76.65% -20.56% -4.62% -
  Horiz. % 236.54% 154.23% 132.69% 133.85% 75.77% 95.38% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/12/18 19/12/17 15/12/16 15/12/15 16/12/14 17/12/13 13/12/12 -
Price 5.7400 7.4800 5.0600 11.8600 4.3000 5.8000 5.7000 -
P/RPS 11.62 10.00 8.07 9.22 4.70 6.26 6.03 11.55%
  YoY % 16.20% 23.92% -12.47% 96.17% -24.92% 3.81% -
  Horiz. % 192.70% 165.84% 133.83% 152.90% 77.94% 103.81% 100.00%
P/EPS 133.22 88.98 86.50 57.46 54.78 71.52 61.36 13.79%
  YoY % 49.72% 2.87% 50.54% 4.89% -23.41% 16.56% -
  Horiz. % 217.11% 145.01% 140.97% 93.64% 89.28% 116.56% 100.00%
EY 0.75 1.12 1.16 1.74 1.83 1.40 1.63 -12.13%
  YoY % -33.04% -3.45% -33.33% -4.92% 30.71% -14.11% -
  Horiz. % 46.01% 68.71% 71.17% 106.75% 112.27% 85.89% 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 5.92 4.45 3.31 4.25 1.84 2.51 2.63 14.47%
  YoY % 33.03% 34.44% -22.12% 130.98% -26.69% -4.56% -
  Horiz. % 225.10% 169.20% 125.86% 161.60% 69.96% 95.44% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers