Highlights

[TOPGLOV] YoY Quarter Result on 2010-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 31-May-2010  [#3]
Profit Trend QoQ -     -8.57%    YoY -     52.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 604,082 603,295 535,363 555,851 371,965 356,139 301,563 12.26%
  YoY % 0.13% 12.69% -3.69% 49.44% 4.44% 18.10% -
  Horiz. % 200.32% 200.06% 177.53% 184.32% 123.35% 118.10% 100.00%
PBT 43,373 63,683 34,505 83,324 54,338 30,008 29,469 6.65%
  YoY % -31.89% 84.56% -58.59% 53.34% 81.08% 1.83% -
  Horiz. % 147.18% 216.10% 117.09% 282.75% 184.39% 101.83% 100.00%
Tax -1,828 -8,837 -8,464 -17,944 -11,959 -4,969 -3,843 -11.64%
  YoY % 79.31% -4.41% 52.83% -50.05% -140.67% -29.30% -
  Horiz. % 47.57% 229.95% 220.24% 466.93% 311.19% 129.30% 100.00%
NP 41,545 54,846 26,041 65,380 42,379 25,039 25,626 8.38%
  YoY % -24.25% 110.61% -60.17% 54.27% 69.25% -2.29% -
  Horiz. % 162.12% 214.02% 101.62% 255.13% 165.38% 97.71% 100.00%
NP to SH 40,271 53,810 25,597 64,484 42,167 26,093 25,902 7.63%
  YoY % -25.16% 110.22% -60.30% 52.93% 61.60% 0.74% -
  Horiz. % 155.47% 207.74% 98.82% 248.95% 162.79% 100.74% 100.00%
Tax Rate 4.21 % 13.88 % 24.53 % 21.54 % 22.01 % 16.56 % 13.04 % -17.16%
  YoY % -69.67% -43.42% 13.88% -2.14% 32.91% 26.99% -
  Horiz. % 32.29% 106.44% 188.11% 165.18% 168.79% 126.99% 100.00%
Total Cost 562,537 548,449 509,322 490,471 329,586 331,100 275,937 12.59%
  YoY % 2.57% 7.68% 3.84% 48.81% -0.46% 19.99% -
  Horiz. % 203.86% 198.76% 184.58% 177.75% 119.44% 119.99% 100.00%
Net Worth 1,344,431 1,206,086 1,125,278 1,019,761 798,550 629,933 602,281 14.31%
  YoY % 11.47% 7.18% 10.35% 27.70% 26.77% 4.59% -
  Horiz. % 223.22% 200.25% 186.84% 169.32% 132.59% 104.59% 100.00%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 43,368 43,295 30,914 42,363 20,626 15,047 11,991 23.87%
  YoY % 0.17% 40.05% -27.03% 105.38% 37.07% 25.49% -
  Horiz. % 361.66% 361.05% 257.80% 353.28% 172.01% 125.49% 100.00%
Div Payout % 107.69 % 80.46 % 120.77 % 65.70 % 48.92 % 57.67 % 46.30 % 15.09%
  YoY % 33.84% -33.38% 83.82% 34.30% -15.17% 24.56% -
  Horiz. % 232.59% 173.78% 260.84% 141.90% 105.66% 124.56% 100.00%
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 1,344,431 1,206,086 1,125,278 1,019,761 798,550 629,933 602,281 14.31%
  YoY % 11.47% 7.18% 10.35% 27.70% 26.77% 4.59% -
  Horiz. % 223.22% 200.25% 186.84% 169.32% 132.59% 104.59% 100.00%
NOSH 619,553 618,505 618,285 302,599 294,668 300,957 299,791 12.85%
  YoY % 0.17% 0.04% 104.32% 2.69% -2.09% 0.39% -
  Horiz. % 206.66% 206.31% 206.24% 100.94% 98.29% 100.39% 100.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 6.88 % 9.09 % 4.86 % 11.76 % 11.39 % 7.03 % 8.50 % -3.46%
  YoY % -24.31% 87.04% -58.67% 3.25% 62.02% -17.29% -
  Horiz. % 80.94% 106.94% 57.18% 138.35% 134.00% 82.71% 100.00%
ROE 3.00 % 4.46 % 2.27 % 6.32 % 5.28 % 4.14 % 4.30 % -5.82%
  YoY % -32.74% 96.48% -64.08% 19.70% 27.54% -3.72% -
  Horiz. % 69.77% 103.72% 52.79% 146.98% 122.79% 96.28% 100.00%
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 97.50 97.54 86.59 183.69 126.23 118.34 100.59 -0.52%
  YoY % -0.04% 12.65% -52.86% 45.52% 6.67% 17.65% -
  Horiz. % 96.93% 96.97% 86.08% 182.61% 125.49% 117.65% 100.00%
EPS 6.50 8.70 4.14 21.31 14.31 8.67 8.64 -4.63%
  YoY % -25.29% 110.14% -80.57% 48.92% 65.05% 0.35% -
  Horiz. % 75.23% 100.69% 47.92% 246.64% 165.62% 100.35% 100.00%
DPS 7.00 7.00 5.00 14.00 7.00 5.00 4.00 9.77%
  YoY % 0.00% 40.00% -64.29% 100.00% 40.00% 25.00% -
  Horiz. % 175.00% 175.00% 125.00% 350.00% 175.00% 125.00% 100.00%
NAPS 2.1700 1.9500 1.8200 3.3700 2.7100 2.0931 2.0090 1.29%
  YoY % 11.28% 7.14% -45.99% 24.35% 29.47% 4.19% -
  Horiz. % 108.01% 97.06% 90.59% 167.75% 134.89% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 23.59 23.56 20.91 21.71 14.53 13.91 11.78 12.26%
  YoY % 0.13% 12.67% -3.68% 49.42% 4.46% 18.08% -
  Horiz. % 200.25% 200.00% 177.50% 184.30% 123.34% 118.08% 100.00%
EPS 1.57 2.10 1.00 2.52 1.65 1.02 1.01 7.62%
  YoY % -25.24% 110.00% -60.32% 52.73% 61.76% 0.99% -
  Horiz. % 155.45% 207.92% 99.01% 249.50% 163.37% 100.99% 100.00%
DPS 1.69 1.69 1.21 1.65 0.81 0.59 0.47 23.75%
  YoY % 0.00% 39.67% -26.67% 103.70% 37.29% 25.53% -
  Horiz. % 359.57% 359.57% 257.45% 351.06% 172.34% 125.53% 100.00%
NAPS 0.5250 0.4710 0.4395 0.3983 0.3119 0.2460 0.2352 14.31%
  YoY % 11.46% 7.17% 10.34% 27.70% 26.79% 4.59% -
  Horiz. % 223.21% 200.26% 186.86% 169.35% 132.61% 104.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 6.3800 4.4700 5.2000 12.2800 5.8500 4.5200 8.6500 -
P/RPS 6.54 4.58 6.01 6.69 4.63 3.82 8.60 -4.46%
  YoY % 42.79% -23.79% -10.16% 44.49% 21.20% -55.58% -
  Horiz. % 76.05% 53.26% 69.88% 77.79% 53.84% 44.42% 100.00%
P/EPS 98.15 51.38 125.60 57.63 40.88 52.13 100.12 -0.33%
  YoY % 91.03% -59.09% 117.94% 40.97% -21.58% -47.93% -
  Horiz. % 98.03% 51.32% 125.45% 57.56% 40.83% 52.07% 100.00%
EY 1.02 1.95 0.80 1.74 2.45 1.92 1.00 0.33%
  YoY % -47.69% 143.75% -54.02% -28.98% 27.60% 92.00% -
  Horiz. % 102.00% 195.00% 80.00% 174.00% 245.00% 192.00% 100.00%
DY 1.10 1.57 0.96 1.14 1.20 1.11 0.46 15.62%
  YoY % -29.94% 63.54% -15.79% -5.00% 8.11% 141.30% -
  Horiz. % 239.13% 341.30% 208.70% 247.83% 260.87% 241.30% 100.00%
P/NAPS 2.94 2.29 2.86 3.64 2.16 2.16 4.31 -6.17%
  YoY % 28.38% -19.93% -21.43% 68.52% 0.00% -49.88% -
  Horiz. % 68.21% 53.13% 66.36% 84.45% 50.12% 50.12% 100.00%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 13/06/13 14/06/12 17/06/11 17/06/10 23/06/09 02/07/08 04/07/07 -
Price 6.3500 4.6600 5.2600 12.8400 6.5000 4.2000 8.3500 -
P/RPS 6.51 4.78 6.07 6.99 5.15 3.55 8.30 -3.96%
  YoY % 36.19% -21.25% -13.16% 35.73% 45.07% -57.23% -
  Horiz. % 78.43% 57.59% 73.13% 84.22% 62.05% 42.77% 100.00%
P/EPS 97.69 53.56 127.05 60.25 45.42 48.44 96.64 0.18%
  YoY % 82.39% -57.84% 110.87% 32.65% -6.23% -49.88% -
  Horiz. % 101.09% 55.42% 131.47% 62.34% 47.00% 50.12% 100.00%
EY 1.02 1.87 0.79 1.66 2.20 2.06 1.03 -0.16%
  YoY % -45.45% 136.71% -52.41% -24.55% 6.80% 100.00% -
  Horiz. % 99.03% 181.55% 76.70% 161.17% 213.59% 200.00% 100.00%
DY 1.10 1.50 0.95 1.09 1.08 1.19 0.48 14.81%
  YoY % -26.67% 57.89% -12.84% 0.93% -9.24% 147.92% -
  Horiz. % 229.17% 312.50% 197.92% 227.08% 225.00% 247.92% 100.00%
P/NAPS 2.93 2.39 2.89 3.81 2.40 2.01 4.16 -5.67%
  YoY % 22.59% -17.30% -24.15% 58.75% 19.40% -51.68% -
  Horiz. % 70.43% 57.45% 69.47% 91.59% 57.69% 48.32% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers