Highlights

[TOPGLOV] YoY Quarter Result on 2017-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 19-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 30-Nov-2017  [#1]
Profit Trend QoQ -     6.92%    YoY -     43.82%
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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers