Highlights

[TOPGLOV] YoY Quarter Result on 2018-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-Aug-2018  [#4]
Profit Trend QoQ -     -13.59%    YoY -     3.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 1,216,856 902,415 722,114 709,445 579,111 548,159 607,325 12.27%
  YoY % 34.84% 24.97% 1.79% 22.51% 5.65% -9.74% -
  Horiz. % 200.36% 148.59% 118.90% 116.81% 95.35% 90.26% 100.00%
PBT 141,987 99,117 75,350 134,320 49,248 67,059 66,626 13.43%
  YoY % 43.25% 31.54% -43.90% 172.74% -26.56% 0.65% -
  Horiz. % 213.11% 148.77% 113.09% 201.60% 73.92% 100.65% 100.00%
Tax -40,007 -933 -9,840 -31,094 -2,837 -15,997 -838 90.41%
  YoY % -4,188.00% 90.52% 68.35% -996.02% 82.27% -1,808.95% -
  Horiz. % 4,774.10% 111.34% 1,174.22% 3,710.50% 338.54% 1,908.95% 100.00%
NP 101,980 98,184 65,510 103,226 46,411 51,062 65,788 7.58%
  YoY % 3.87% 49.88% -36.54% 122.42% -9.11% -22.38% -
  Horiz. % 155.01% 149.24% 99.58% 156.91% 70.55% 77.62% 100.00%
NP to SH 101,592 98,622 65,318 102,755 46,319 48,422 64,029 7.99%
  YoY % 3.01% 50.99% -36.43% 121.84% -4.34% -24.37% -
  Horiz. % 158.67% 154.03% 102.01% 160.48% 72.34% 75.63% 100.00%
Tax Rate 28.18 % 0.94 % 13.06 % 23.15 % 5.76 % 23.86 % 1.26 % 67.81%
  YoY % 2,897.87% -92.80% -43.59% 301.91% -75.86% 1,793.65% -
  Horiz. % 2,236.51% 74.60% 1,036.51% 1,837.30% 457.14% 1,893.65% 100.00%
Total Cost 1,114,876 804,231 656,604 606,219 532,700 497,097 541,537 12.78%
  YoY % 38.63% 22.48% 8.31% 13.80% 7.16% -8.21% -
  Horiz. % 205.87% 148.51% 121.25% 111.94% 98.37% 91.79% 100.00%
Net Worth 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 11.16%
  YoY % 19.72% 10.32% 47.92% -11.41% 3.67% 5.17% -
  Horiz. % 188.68% 157.60% 142.87% 96.59% 109.03% 105.17% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 127,796 106,516 106,477 37,093 55,829 55,838 55,658 14.85%
  YoY % 19.98% 0.04% 187.05% -33.56% -0.02% 0.32% -
  Horiz. % 229.61% 191.37% 191.30% 66.64% 100.31% 100.32% 100.00%
Div Payout % 125.79 % 108.01 % 163.01 % 36.10 % 120.53 % 115.32 % 86.93 % 6.35%
  YoY % 16.46% -33.74% 351.55% -70.05% 4.52% 32.66% -
  Horiz. % 144.70% 124.25% 187.52% 41.53% 138.65% 132.66% 100.00%
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 11.16%
  YoY % 19.72% 10.32% 47.92% -11.41% 3.67% 5.17% -
  Horiz. % 188.68% 157.60% 142.87% 96.59% 109.03% 105.17% 100.00%
NOSH 1,277,961 1,253,138 1,252,671 618,219 620,324 620,428 618,432 12.85%
  YoY % 1.98% 0.04% 102.63% -0.34% -0.02% 0.32% -
  Horiz. % 206.65% 202.63% 202.56% 99.97% 100.31% 100.32% 100.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 8.38 % 10.88 % 9.07 % 14.55 % 8.01 % 9.32 % 10.83 % -4.18%
  YoY % -22.98% 19.96% -37.66% 81.65% -14.06% -13.94% -
  Horiz. % 77.38% 100.46% 83.75% 134.35% 73.96% 86.06% 100.00%
ROE 4.21 % 4.89 % 3.57 % 8.31 % 3.32 % 3.60 % 5.00 % -2.82%
  YoY % -13.91% 36.97% -57.04% 150.30% -7.78% -28.00% -
  Horiz. % 84.20% 97.80% 71.40% 166.20% 66.40% 72.00% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 95.22 72.01 57.65 114.76 93.36 88.35 98.20 -0.51%
  YoY % 32.23% 24.91% -49.76% 22.92% 5.67% -10.03% -
  Horiz. % 96.97% 73.33% 58.71% 116.86% 95.07% 89.97% 100.00%
EPS 7.95 7.87 5.21 8.31 7.47 7.81 10.35 -4.30%
  YoY % 1.02% 51.06% -37.30% 11.24% -4.35% -24.54% -
  Horiz. % 76.81% 76.04% 50.34% 80.29% 72.17% 75.46% 100.00%
DPS 10.00 8.50 8.50 6.00 9.00 9.00 9.00 1.77%
  YoY % 17.65% 0.00% 41.67% -33.33% 0.00% 0.00% -
  Horiz. % 111.11% 94.44% 94.44% 66.67% 100.00% 100.00% 100.00%
NAPS 1.8900 1.6100 1.4600 2.0000 2.2500 2.1700 2.0700 -1.50%
  YoY % 17.39% 10.27% -27.00% -11.11% 3.69% 4.83% -
  Horiz. % 91.30% 77.78% 70.53% 96.62% 108.70% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,280,229
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 95.05 70.49 56.41 55.42 45.23 42.82 47.44 12.27%
  YoY % 34.84% 24.96% 1.79% 22.53% 5.63% -9.74% -
  Horiz. % 200.36% 148.59% 118.91% 116.82% 95.34% 90.26% 100.00%
EPS 7.94 7.70 5.10 8.03 3.62 3.78 5.00 8.01%
  YoY % 3.12% 50.98% -36.49% 121.82% -4.23% -24.40% -
  Horiz. % 158.80% 154.00% 102.00% 160.60% 72.40% 75.60% 100.00%
DPS 9.98 8.32 8.32 2.90 4.36 4.36 4.35 14.84%
  YoY % 19.95% 0.00% 186.90% -33.49% 0.00% 0.23% -
  Horiz. % 229.43% 191.26% 191.26% 66.67% 100.23% 100.23% 100.00%
NAPS 1.8867 1.5759 1.4286 0.9658 1.0902 1.0516 0.9999 11.16%
  YoY % 19.72% 10.31% 47.92% -11.41% 3.67% 5.17% -
  Horiz. % 188.69% 157.61% 142.87% 96.59% 109.03% 105.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 11.1400 5.6100 4.2500 7.7200 4.7900 6.1400 5.2900 -
P/RPS 11.70 7.79 7.37 6.73 5.13 6.95 5.39 13.78%
  YoY % 50.19% 5.70% 9.51% 31.19% -26.19% 28.94% -
  Horiz. % 217.07% 144.53% 136.73% 124.86% 95.18% 128.94% 100.00%
P/EPS 140.13 71.28 81.51 46.45 64.15 78.67 51.09 18.30%
  YoY % 96.59% -12.55% 75.48% -27.59% -18.46% 53.98% -
  Horiz. % 274.28% 139.52% 159.54% 90.92% 125.56% 153.98% 100.00%
EY 0.71 1.40 1.23 2.15 1.56 1.27 1.96 -15.56%
  YoY % -49.29% 13.82% -42.79% 37.82% 22.83% -35.20% -
  Horiz. % 36.22% 71.43% 62.76% 109.69% 79.59% 64.80% 100.00%
DY 0.90 1.52 2.00 0.78 1.88 1.47 1.70 -10.05%
  YoY % -40.79% -24.00% 156.41% -58.51% 27.89% -13.53% -
  Horiz. % 52.94% 89.41% 117.65% 45.88% 110.59% 86.47% 100.00%
P/NAPS 5.89 3.48 2.91 3.86 2.13 2.83 2.56 14.89%
  YoY % 69.25% 19.59% -24.61% 81.22% -24.73% 10.55% -
  Horiz. % 230.08% 135.94% 113.67% 150.78% 83.20% 110.55% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 11/10/18 13/10/17 12/10/16 15/10/15 14/10/14 11/10/13 11/10/12 -
Price 10.7000 5.9600 5.0000 8.4400 4.8100 6.1500 5.1500 -
P/RPS 11.24 8.28 8.67 7.35 5.15 6.96 5.24 13.56%
  YoY % 35.75% -4.50% 17.96% 42.72% -26.01% 32.82% -
  Horiz. % 214.50% 158.02% 165.46% 140.27% 98.28% 132.82% 100.00%
P/EPS 134.60 75.73 95.89 50.78 64.42 78.80 49.74 18.04%
  YoY % 77.74% -21.02% 88.83% -21.17% -18.25% 58.42% -
  Horiz. % 270.61% 152.25% 192.78% 102.09% 129.51% 158.42% 100.00%
EY 0.74 1.32 1.04 1.97 1.55 1.27 2.01 -15.33%
  YoY % -43.94% 26.92% -47.21% 27.10% 22.05% -36.82% -
  Horiz. % 36.82% 65.67% 51.74% 98.01% 77.11% 63.18% 100.00%
DY 0.93 1.43 1.70 0.71 1.87 1.46 1.75 -10.00%
  YoY % -34.97% -15.88% 139.44% -62.03% 28.08% -16.57% -
  Horiz. % 53.14% 81.71% 97.14% 40.57% 106.86% 83.43% 100.00%
P/NAPS 5.66 3.70 3.42 4.22 2.14 2.83 2.49 14.66%
  YoY % 52.97% 8.19% -18.96% 97.20% -24.38% 13.65% -
  Horiz. % 227.31% 148.59% 137.35% 169.48% 85.94% 113.65% 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.
 


 

212  266  503  1226 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.37+0.24 
 DSONIC 0.47-0.015 
 SAPNRG 0.35+0.015 
 TIGER 0.050.00 
 PESONA 0.275+0.025 
 DSONIC-WA 0.09-0.005 
 HSI-H4V 0.285-0.07 
 PRESBHD 0.51-0.03 
 HSI-C3V 0.27+0.07 
 IRIS 0.165-0.01 
Partners & Brokers