Highlights

[TOPGLOV] YoY Quarter Result on 2012-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 31-Aug-2012  [#4]
Profit Trend QoQ -     18.99%    YoY -     145.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 709,445 579,111 548,159 607,325 541,836 541,386 424,514 8.93%
  YoY % 22.51% 5.65% -9.74% 12.09% 0.08% 27.53% -
  Horiz. % 167.12% 136.42% 129.13% 143.06% 127.64% 127.53% 100.00%
PBT 134,320 49,248 67,059 66,626 35,058 41,109 79,451 9.14%
  YoY % 172.74% -26.56% 0.65% 90.05% -14.72% -48.26% -
  Horiz. % 169.06% 61.99% 84.40% 83.86% 44.13% 51.74% 100.00%
Tax -31,094 -2,837 -15,997 -838 -8,240 5,116 -24,468 4.07%
  YoY % -996.02% 82.27% -1,808.95% 89.83% -261.06% 120.91% -
  Horiz. % 127.08% 11.59% 65.38% 3.42% 33.68% -20.91% 100.00%
NP 103,226 46,411 51,062 65,788 26,818 46,225 54,983 11.06%
  YoY % 122.42% -9.11% -22.38% 145.31% -41.98% -15.93% -
  Horiz. % 187.74% 84.41% 92.87% 119.65% 48.78% 84.07% 100.00%
NP to SH 102,755 46,319 48,422 64,029 26,034 45,013 56,810 10.38%
  YoY % 121.84% -4.34% -24.37% 145.94% -42.16% -20.77% -
  Horiz. % 180.87% 81.53% 85.23% 112.71% 45.83% 79.23% 100.00%
Tax Rate 23.15 % 5.76 % 23.86 % 1.26 % 23.50 % -12.44 % 30.80 % -4.65%
  YoY % 301.91% -75.86% 1,793.65% -94.64% 288.91% -140.39% -
  Horiz. % 75.16% 18.70% 77.47% 4.09% 76.30% -40.39% 100.00%
Total Cost 606,219 532,700 497,097 541,537 515,018 495,161 369,531 8.60%
  YoY % 13.80% 7.16% -8.21% 5.15% 4.01% 34.00% -
  Horiz. % 164.05% 144.16% 134.52% 146.55% 139.37% 134.00% 100.00%
Net Worth 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 592,606 13.03%
  YoY % -11.41% 3.67% 5.17% 11.94% 2.35% 88.54% -
  Horiz. % 208.64% 235.52% 227.19% 216.02% 192.97% 188.54% 100.00%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 37,093 55,829 55,838 55,658 37,089 43,211 22,222 8.91%
  YoY % -33.56% -0.02% 0.32% 50.07% -14.17% 94.45% -
  Horiz. % 166.92% 251.23% 251.27% 250.46% 166.90% 194.45% 100.00%
Div Payout % 36.10 % 120.53 % 115.32 % 86.93 % 142.46 % 96.00 % 39.12 % -1.33%
  YoY % -70.05% 4.52% 32.66% -38.98% 48.40% 145.40% -
  Horiz. % 92.28% 308.10% 294.79% 222.21% 364.16% 245.40% 100.00%
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 592,606 13.03%
  YoY % -11.41% 3.67% 5.17% 11.94% 2.35% 88.54% -
  Horiz. % 208.64% 235.52% 227.19% 216.02% 192.97% 188.54% 100.00%
NOSH 618,219 620,324 620,428 618,432 618,151 617,301 296,303 13.03%
  YoY % -0.34% -0.02% 0.32% 0.05% 0.14% 108.33% -
  Horiz. % 208.64% 209.35% 209.39% 208.72% 208.62% 208.33% 100.00%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 14.55 % 8.01 % 9.32 % 10.83 % 4.95 % 8.54 % 12.95 % 1.96%
  YoY % 81.65% -14.06% -13.94% 118.79% -42.04% -34.05% -
  Horiz. % 112.36% 61.85% 71.97% 83.63% 38.22% 65.95% 100.00%
ROE 8.31 % 3.32 % 3.60 % 5.00 % 2.28 % 4.03 % 9.59 % -2.36%
  YoY % 150.30% -7.78% -28.00% 119.30% -43.42% -57.98% -
  Horiz. % 86.65% 34.62% 37.54% 52.14% 23.77% 42.02% 100.00%
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 114.76 93.36 88.35 98.20 87.65 87.70 143.27 -3.63%
  YoY % 22.92% 5.67% -10.03% 12.04% -0.06% -38.79% -
  Horiz. % 80.10% 65.16% 61.67% 68.54% 61.18% 61.21% 100.00%
EPS 8.31 7.47 7.81 10.35 4.21 7.30 9.39 -2.01%
  YoY % 11.24% -4.35% -24.54% 145.84% -42.33% -22.26% -
  Horiz. % 88.50% 79.55% 83.17% 110.22% 44.83% 77.74% 100.00%
DPS 6.00 9.00 9.00 9.00 6.00 7.00 7.50 -3.65%
  YoY % -33.33% 0.00% 0.00% 50.00% -14.29% -6.67% -
  Horiz. % 80.00% 120.00% 120.00% 120.00% 80.00% 93.33% 100.00%
NAPS 2.0000 2.2500 2.1700 2.0700 1.8500 1.8100 2.0000 -
  YoY % -11.11% 3.69% 4.83% 11.89% 2.21% -9.50% -
  Horiz. % 100.00% 112.50% 108.50% 103.50% 92.50% 90.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 27.71 22.62 21.41 23.72 21.16 21.14 16.58 8.93%
  YoY % 22.50% 5.65% -9.74% 12.10% 0.09% 27.50% -
  Horiz. % 167.13% 136.43% 129.13% 143.06% 127.62% 127.50% 100.00%
EPS 4.01 1.81 1.89 2.50 1.02 1.76 2.22 10.35%
  YoY % 121.55% -4.23% -24.40% 145.10% -42.05% -20.72% -
  Horiz. % 180.63% 81.53% 85.14% 112.61% 45.95% 79.28% 100.00%
DPS 1.45 2.18 2.18 2.17 1.45 1.69 0.87 8.88%
  YoY % -33.49% 0.00% 0.46% 49.66% -14.20% 94.25% -
  Horiz. % 166.67% 250.57% 250.57% 249.43% 166.67% 194.25% 100.00%
NAPS 0.4829 0.5451 0.5258 0.4999 0.4466 0.4364 0.2314 13.04%
  YoY % -11.41% 3.67% 5.18% 11.93% 2.34% 88.59% -
  Horiz. % 208.69% 235.57% 227.23% 216.03% 193.00% 188.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 7.7200 4.7900 6.1400 5.2900 4.8600 6.0700 6.9500 -
P/RPS 6.73 5.13 6.95 5.39 5.54 6.92 4.85 5.61%
  YoY % 31.19% -26.19% 28.94% -2.71% -19.94% 42.68% -
  Horiz. % 138.76% 105.77% 143.30% 111.13% 114.23% 142.68% 100.00%
P/EPS 46.45 64.15 78.67 51.09 115.40 83.24 36.25 4.22%
  YoY % -27.59% -18.46% 53.98% -55.73% 38.64% 129.63% -
  Horiz. % 128.14% 176.97% 217.02% 140.94% 318.34% 229.63% 100.00%
EY 2.15 1.56 1.27 1.96 0.87 1.20 2.76 -4.08%
  YoY % 37.82% 22.83% -35.20% 125.29% -27.50% -56.52% -
  Horiz. % 77.90% 56.52% 46.01% 71.01% 31.52% 43.48% 100.00%
DY 0.78 1.88 1.47 1.70 1.23 1.15 1.08 -5.28%
  YoY % -58.51% 27.89% -13.53% 38.21% 6.96% 6.48% -
  Horiz. % 72.22% 174.07% 136.11% 157.41% 113.89% 106.48% 100.00%
P/NAPS 3.86 2.13 2.83 2.56 2.63 3.35 3.48 1.74%
  YoY % 81.22% -24.73% 10.55% -2.66% -21.49% -3.74% -
  Horiz. % 110.92% 61.21% 81.32% 73.56% 75.57% 96.26% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 15/10/15 14/10/14 11/10/13 11/10/12 11/10/11 06/10/10 08/10/09 -
Price 8.4400 4.8100 6.1500 5.1500 4.0700 5.6900 8.1500 -
P/RPS 7.35 5.15 6.96 5.24 4.64 6.49 5.69 4.36%
  YoY % 42.72% -26.01% 32.82% 12.93% -28.51% 14.06% -
  Horiz. % 129.17% 90.51% 122.32% 92.09% 81.55% 114.06% 100.00%
P/EPS 50.78 64.42 78.80 49.74 96.64 78.03 42.51 3.01%
  YoY % -21.17% -18.25% 58.42% -48.53% 23.85% 83.56% -
  Horiz. % 119.45% 151.54% 185.37% 117.01% 227.33% 183.56% 100.00%
EY 1.97 1.55 1.27 2.01 1.03 1.28 2.35 -2.90%
  YoY % 27.10% 22.05% -36.82% 95.15% -19.53% -45.53% -
  Horiz. % 83.83% 65.96% 54.04% 85.53% 43.83% 54.47% 100.00%
DY 0.71 1.87 1.46 1.75 1.47 1.23 0.92 -4.22%
  YoY % -62.03% 28.08% -16.57% 19.05% 19.51% 33.70% -
  Horiz. % 77.17% 203.26% 158.70% 190.22% 159.78% 133.70% 100.00%
P/NAPS 4.22 2.14 2.83 2.49 2.20 3.14 4.08 0.56%
  YoY % 97.20% -24.38% 13.65% 13.18% -29.94% -23.04% -
  Horiz. % 103.43% 52.45% 69.36% 61.03% 53.92% 76.96% 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