Highlights

[TOPGLOV] YoY Quarter Result on 2016-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 30-Nov-2016  [#1]
Profit Trend QoQ -     12.24%    YoY -     -42.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 1,209,100 1,261,965 938,116 785,583 800,276 567,628 573,986 13.21%
  YoY % -4.19% 34.52% 19.42% -1.84% 40.99% -1.11% -
  Horiz. % 210.65% 219.86% 163.44% 136.86% 139.42% 98.89% 100.00%
PBT 125,452 141,879 121,990 89,756 161,268 59,052 61,840 12.51%
  YoY % -11.58% 16.30% 35.91% -44.34% 173.09% -4.51% -
  Horiz. % 202.87% 229.43% 197.27% 145.14% 260.78% 95.49% 100.00%
Tax -13,695 -30,208 -16,045 -16,122 -32,356 -10,039 -9,894 5.57%
  YoY % 54.66% -88.27% 0.48% 50.17% -222.30% -1.47% -
  Horiz. % 138.42% 305.32% 162.17% 162.95% 327.03% 101.47% 100.00%
NP 111,757 111,671 105,945 73,634 128,912 49,013 51,946 13.61%
  YoY % 0.08% 5.40% 43.88% -42.88% 163.02% -5.65% -
  Horiz. % 215.14% 214.98% 203.95% 141.75% 248.17% 94.35% 100.00%
NP to SH 111,426 110,055 105,445 73,315 128,348 48,683 50,277 14.18%
  YoY % 1.25% 4.37% 43.82% -42.88% 163.64% -3.17% -
  Horiz. % 221.62% 218.90% 209.73% 145.82% 255.28% 96.83% 100.00%
Tax Rate 10.92 % 21.29 % 13.15 % 17.96 % 20.06 % 17.00 % 16.00 % -6.17%
  YoY % -48.71% 61.90% -26.78% -10.47% 18.00% 6.25% -
  Horiz. % 68.25% 133.06% 82.19% 112.25% 125.38% 106.25% 100.00%
Total Cost 1,097,343 1,150,294 832,171 711,949 671,364 518,615 522,040 13.17%
  YoY % -4.60% 38.23% 16.89% 6.05% 29.45% -0.66% -
  Horiz. % 210.20% 220.35% 159.41% 136.38% 128.60% 99.34% 100.00%
Net Worth 2,580,559 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 1,432,057 10.31%
  YoY % 4.15% 17.57% 9.90% 10.52% 19.55% 1.34% -
  Horiz. % 180.20% 173.01% 147.15% 133.90% 121.15% 101.34% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 2,580,559 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 1,432,057 10.31%
  YoY % 4.15% 17.57% 9.90% 10.52% 19.55% 1.34% -
  Horiz. % 180.20% 173.01% 147.15% 133.90% 121.15% 101.34% 100.00%
NOSH 2,555,009 2,554,246 1,254,328 1,253,247 621,841 620,165 619,938 26.61%
  YoY % 0.03% 103.63% 0.09% 101.54% 0.27% 0.04% -
  Horiz. % 412.14% 412.02% 202.33% 202.16% 100.31% 100.04% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 9.24 % 8.85 % 11.29 % 9.37 % 16.11 % 8.63 % 9.05 % 0.35%
  YoY % 4.41% -21.61% 20.49% -41.84% 86.67% -4.64% -
  Horiz. % 102.10% 97.79% 124.75% 103.54% 178.01% 95.36% 100.00%
ROE 4.32 % 4.44 % 5.00 % 3.82 % 7.40 % 3.35 % 3.51 % 3.52%
  YoY % -2.70% -11.20% 30.89% -48.38% 120.90% -4.56% -
  Horiz. % 123.08% 126.50% 142.45% 108.83% 210.83% 95.44% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 47.32 49.41 74.79 62.68 128.69 91.53 92.59 -10.58%
  YoY % -4.23% -33.94% 19.32% -51.29% 40.60% -1.14% -
  Horiz. % 51.11% 53.36% 80.78% 67.70% 138.99% 98.86% 100.00%
EPS 4.36 4.31 8.41 5.85 20.64 7.85 8.11 -9.82%
  YoY % 1.16% -48.75% 43.76% -71.66% 162.93% -3.21% -
  Horiz. % 53.76% 53.14% 103.70% 72.13% 254.50% 96.79% 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 1.0100 0.9700 1.6800 1.5300 2.7900 2.3400 2.3100 -12.87%
  YoY % 4.12% -42.26% 9.80% -45.16% 19.23% 1.30% -
  Horiz. % 43.72% 41.99% 72.73% 66.23% 120.78% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,196,499
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 14.75 15.40 11.45 9.58 9.76 6.93 7.00 13.22%
  YoY % -4.22% 34.50% 19.52% -1.84% 40.84% -1.00% -
  Horiz. % 210.71% 220.00% 163.57% 136.86% 139.43% 99.00% 100.00%
EPS 1.36 1.34 1.29 0.89 1.57 0.59 0.61 14.29%
  YoY % 1.49% 3.88% 44.94% -43.31% 166.10% -3.28% -
  Horiz. % 222.95% 219.67% 211.48% 145.90% 257.38% 96.72% 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 0.3148 0.3023 0.2571 0.2339 0.2117 0.1770 0.1747 10.31%
  YoY % 4.13% 17.58% 9.92% 10.49% 19.60% 1.32% -
  Horiz. % 180.19% 173.04% 147.17% 133.89% 121.18% 101.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 4.5000 5.9700 6.7300 5.2800 9.7100 4.6100 5.7200 -
P/RPS 9.51 12.08 9.00 8.42 7.54 5.04 6.18 7.44%
  YoY % -21.27% 34.22% 6.89% 11.67% 49.60% -18.45% -
  Horiz. % 153.88% 195.47% 145.63% 136.25% 122.01% 81.55% 100.00%
P/EPS 103.19 138.56 80.06 90.26 47.04 58.73 70.53 6.54%
  YoY % -25.53% 73.07% -11.30% 91.88% -19.90% -16.73% -
  Horiz. % 146.31% 196.46% 113.51% 127.97% 66.70% 83.27% 100.00%
EY 0.97 0.72 1.25 1.11 2.13 1.70 1.42 -6.15%
  YoY % 34.72% -42.40% 12.61% -47.89% 25.29% 19.72% -
  Horiz. % 68.31% 50.70% 88.03% 78.17% 150.00% 119.72% 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 4.46 6.15 4.01 3.45 3.48 1.97 2.48 10.27%
  YoY % -27.48% 53.37% 16.23% -0.86% 76.65% -20.56% -
  Horiz. % 179.84% 247.98% 161.69% 139.11% 140.32% 79.44% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 17/12/19 17/12/18 19/12/17 15/12/16 15/12/15 16/12/14 17/12/13 -
Price 4.4300 5.7400 7.4800 5.0600 11.8600 4.3000 5.8000 -
P/RPS 9.36 11.62 10.00 8.07 9.22 4.70 6.26 6.93%
  YoY % -19.45% 16.20% 23.92% -12.47% 96.17% -24.92% -
  Horiz. % 149.52% 185.62% 159.74% 128.91% 147.28% 75.08% 100.00%
P/EPS 101.58 133.22 88.98 86.50 57.46 54.78 71.52 6.02%
  YoY % -23.75% 49.72% 2.87% 50.54% 4.89% -23.41% -
  Horiz. % 142.03% 186.27% 124.41% 120.95% 80.34% 76.59% 100.00%
EY 0.98 0.75 1.12 1.16 1.74 1.83 1.40 -5.77%
  YoY % 30.67% -33.04% -3.45% -33.33% -4.92% 30.71% -
  Horiz. % 70.00% 53.57% 80.00% 82.86% 124.29% 130.71% 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 4.39 5.92 4.45 3.31 4.25 1.84 2.51 9.76%
  YoY % -25.84% 33.03% 34.44% -22.12% 130.98% -26.69% -
  Horiz. % 174.90% 235.86% 177.29% 131.87% 169.32% 73.31% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

434  303  629  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.835+0.04 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.28+0.01 
 TNLOGIS 0.875+0.11 
 TDM 0.295+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS