Highlights

[TOPGLOV] YoY Quarter Result on 2013-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 31-Aug-2013  [#4]
Profit Trend QoQ -     20.24%    YoY -     -24.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 722,114 709,445 579,111 548,159 607,325 541,836 541,386 4.91%
  YoY % 1.79% 22.51% 5.65% -9.74% 12.09% 0.08% -
  Horiz. % 133.38% 131.04% 106.97% 101.25% 112.18% 100.08% 100.00%
PBT 75,350 134,320 49,248 67,059 66,626 35,058 41,109 10.62%
  YoY % -43.90% 172.74% -26.56% 0.65% 90.05% -14.72% -
  Horiz. % 183.29% 326.74% 119.80% 163.12% 162.07% 85.28% 100.00%
Tax -9,840 -31,094 -2,837 -15,997 -838 -8,240 5,116 -
  YoY % 68.35% -996.02% 82.27% -1,808.95% 89.83% -261.06% -
  Horiz. % -192.34% -607.78% -55.45% -312.69% -16.38% -161.06% 100.00%
NP 65,510 103,226 46,411 51,062 65,788 26,818 46,225 5.98%
  YoY % -36.54% 122.42% -9.11% -22.38% 145.31% -41.98% -
  Horiz. % 141.72% 223.31% 100.40% 110.46% 142.32% 58.02% 100.00%
NP to SH 65,318 102,755 46,319 48,422 64,029 26,034 45,013 6.40%
  YoY % -36.43% 121.84% -4.34% -24.37% 145.94% -42.16% -
  Horiz. % 145.11% 228.28% 102.90% 107.57% 142.25% 57.84% 100.00%
Tax Rate 13.06 % 23.15 % 5.76 % 23.86 % 1.26 % 23.50 % -12.44 % -
  YoY % -43.59% 301.91% -75.86% 1,793.65% -94.64% 288.91% -
  Horiz. % -104.98% -186.09% -46.30% -191.80% -10.13% -188.91% 100.00%
Total Cost 656,604 606,219 532,700 497,097 541,537 515,018 495,161 4.81%
  YoY % 8.31% 13.80% 7.16% -8.21% 5.15% 4.01% -
  Horiz. % 132.60% 122.43% 107.58% 100.39% 109.37% 104.01% 100.00%
Net Worth 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 8.55%
  YoY % 47.92% -11.41% 3.67% 5.17% 11.94% 2.35% -
  Horiz. % 163.69% 110.66% 124.92% 120.50% 114.57% 102.35% 100.00%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 106,477 37,093 55,829 55,838 55,658 37,089 43,211 16.20%
  YoY % 187.05% -33.56% -0.02% 0.32% 50.07% -14.17% -
  Horiz. % 246.41% 85.84% 129.20% 129.22% 128.81% 85.83% 100.00%
Div Payout % 163.01 % 36.10 % 120.53 % 115.32 % 86.93 % 142.46 % 96.00 % 9.22%
  YoY % 351.55% -70.05% 4.52% 32.66% -38.98% 48.40% -
  Horiz. % 169.80% 37.60% 125.55% 120.12% 90.55% 148.40% 100.00%
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 8.55%
  YoY % 47.92% -11.41% 3.67% 5.17% 11.94% 2.35% -
  Horiz. % 163.69% 110.66% 124.92% 120.50% 114.57% 102.35% 100.00%
NOSH 1,252,671 618,219 620,324 620,428 618,432 618,151 617,301 12.51%
  YoY % 102.63% -0.34% -0.02% 0.32% 0.05% 0.14% -
  Horiz. % 202.93% 100.15% 100.49% 100.51% 100.18% 100.14% 100.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 9.07 % 14.55 % 8.01 % 9.32 % 10.83 % 4.95 % 8.54 % 1.01%
  YoY % -37.66% 81.65% -14.06% -13.94% 118.79% -42.04% -
  Horiz. % 106.21% 170.37% 93.79% 109.13% 126.81% 57.96% 100.00%
ROE 3.57 % 8.31 % 3.32 % 3.60 % 5.00 % 2.28 % 4.03 % -2.00%
  YoY % -57.04% 150.30% -7.78% -28.00% 119.30% -43.42% -
  Horiz. % 88.59% 206.20% 82.38% 89.33% 124.07% 56.58% 100.00%
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 57.65 114.76 93.36 88.35 98.20 87.65 87.70 -6.75%
  YoY % -49.76% 22.92% 5.67% -10.03% 12.04% -0.06% -
  Horiz. % 65.74% 130.86% 106.45% 100.74% 111.97% 99.94% 100.00%
EPS 5.21 8.31 7.47 7.81 10.35 4.21 7.30 -5.46%
  YoY % -37.30% 11.24% -4.35% -24.54% 145.84% -42.33% -
  Horiz. % 71.37% 113.84% 102.33% 106.99% 141.78% 57.67% 100.00%
DPS 8.50 6.00 9.00 9.00 9.00 6.00 7.00 3.29%
  YoY % 41.67% -33.33% 0.00% 0.00% 50.00% -14.29% -
  Horiz. % 121.43% 85.71% 128.57% 128.57% 128.57% 85.71% 100.00%
NAPS 1.4600 2.0000 2.2500 2.1700 2.0700 1.8500 1.8100 -3.51%
  YoY % -27.00% -11.11% 3.69% 4.83% 11.89% 2.21% -
  Horiz. % 80.66% 110.50% 124.31% 119.89% 114.36% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 28.20 27.71 22.62 21.41 23.72 21.16 21.14 4.92%
  YoY % 1.77% 22.50% 5.65% -9.74% 12.10% 0.09% -
  Horiz. % 133.40% 131.08% 107.00% 101.28% 112.20% 100.09% 100.00%
EPS 2.55 4.01 1.81 1.89 2.50 1.02 1.76 6.37%
  YoY % -36.41% 121.55% -4.23% -24.40% 145.10% -42.05% -
  Horiz. % 144.89% 227.84% 102.84% 107.39% 142.05% 57.95% 100.00%
DPS 4.16 1.45 2.18 2.18 2.17 1.45 1.69 16.18%
  YoY % 186.90% -33.49% 0.00% 0.46% 49.66% -14.20% -
  Horiz. % 246.15% 85.80% 128.99% 128.99% 128.40% 85.80% 100.00%
NAPS 0.7142 0.4829 0.5451 0.5258 0.4999 0.4466 0.4364 8.55%
  YoY % 47.90% -11.41% 3.67% 5.18% 11.93% 2.34% -
  Horiz. % 163.66% 110.66% 124.91% 120.49% 114.55% 102.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 4.2500 7.7200 4.7900 6.1400 5.2900 4.8600 6.0700 -
P/RPS 7.37 6.73 5.13 6.95 5.39 5.54 6.92 1.05%
  YoY % 9.51% 31.19% -26.19% 28.94% -2.71% -19.94% -
  Horiz. % 106.50% 97.25% 74.13% 100.43% 77.89% 80.06% 100.00%
P/EPS 81.51 46.45 64.15 78.67 51.09 115.40 83.24 -0.35%
  YoY % 75.48% -27.59% -18.46% 53.98% -55.73% 38.64% -
  Horiz. % 97.92% 55.80% 77.07% 94.51% 61.38% 138.64% 100.00%
EY 1.23 2.15 1.56 1.27 1.96 0.87 1.20 0.41%
  YoY % -42.79% 37.82% 22.83% -35.20% 125.29% -27.50% -
  Horiz. % 102.50% 179.17% 130.00% 105.83% 163.33% 72.50% 100.00%
DY 2.00 0.78 1.88 1.47 1.70 1.23 1.15 9.65%
  YoY % 156.41% -58.51% 27.89% -13.53% 38.21% 6.96% -
  Horiz. % 173.91% 67.83% 163.48% 127.83% 147.83% 106.96% 100.00%
P/NAPS 2.91 3.86 2.13 2.83 2.56 2.63 3.35 -2.32%
  YoY % -24.61% 81.22% -24.73% 10.55% -2.66% -21.49% -
  Horiz. % 86.87% 115.22% 63.58% 84.48% 76.42% 78.51% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 12/10/16 15/10/15 14/10/14 11/10/13 11/10/12 11/10/11 06/10/10 -
Price 5.0000 8.4400 4.8100 6.1500 5.1500 4.0700 5.6900 -
P/RPS 8.67 7.35 5.15 6.96 5.24 4.64 6.49 4.94%
  YoY % 17.96% 42.72% -26.01% 32.82% 12.93% -28.51% -
  Horiz. % 133.59% 113.25% 79.35% 107.24% 80.74% 71.49% 100.00%
P/EPS 95.89 50.78 64.42 78.80 49.74 96.64 78.03 3.49%
  YoY % 88.83% -21.17% -18.25% 58.42% -48.53% 23.85% -
  Horiz. % 122.89% 65.08% 82.56% 100.99% 63.74% 123.85% 100.00%
EY 1.04 1.97 1.55 1.27 2.01 1.03 1.28 -3.40%
  YoY % -47.21% 27.10% 22.05% -36.82% 95.15% -19.53% -
  Horiz. % 81.25% 153.91% 121.09% 99.22% 157.03% 80.47% 100.00%
DY 1.70 0.71 1.87 1.46 1.75 1.47 1.23 5.54%
  YoY % 139.44% -62.03% 28.08% -16.57% 19.05% 19.51% -
  Horiz. % 138.21% 57.72% 152.03% 118.70% 142.28% 119.51% 100.00%
P/NAPS 3.42 4.22 2.14 2.83 2.49 2.20 3.14 1.43%
  YoY % -18.96% 97.20% -24.38% 13.65% 13.18% -29.94% -
  Horiz. % 108.92% 134.39% 68.15% 90.13% 79.30% 70.06% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers