Highlights

[TOPGLOV] YoY Quarter Result on 2011-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2011
Quarter 31-May-2011  [#3]
Profit Trend QoQ -     0.74%    YoY -     -60.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 573,998 604,082 603,295 535,363 555,851 371,965 356,139 8.28%
  YoY % -4.98% 0.13% 12.69% -3.69% 49.44% 4.44% -
  Horiz. % 161.17% 169.62% 169.40% 150.32% 156.08% 104.44% 100.00%
PBT 55,113 43,373 63,683 34,505 83,324 54,338 30,008 10.66%
  YoY % 27.07% -31.89% 84.56% -58.59% 53.34% 81.08% -
  Horiz. % 183.66% 144.54% 212.22% 114.99% 277.67% 181.08% 100.00%
Tax -12,125 -1,828 -8,837 -8,464 -17,944 -11,959 -4,969 16.02%
  YoY % -563.29% 79.31% -4.41% 52.83% -50.05% -140.67% -
  Horiz. % 244.01% 36.79% 177.84% 170.34% 361.12% 240.67% 100.00%
NP 42,988 41,545 54,846 26,041 65,380 42,379 25,039 9.42%
  YoY % 3.47% -24.25% 110.61% -60.17% 54.27% 69.25% -
  Horiz. % 171.68% 165.92% 219.04% 104.00% 261.11% 169.25% 100.00%
NP to SH 42,373 40,271 53,810 25,597 64,484 42,167 26,093 8.41%
  YoY % 5.22% -25.16% 110.22% -60.30% 52.93% 61.60% -
  Horiz. % 162.39% 154.34% 206.22% 98.10% 247.13% 161.60% 100.00%
Tax Rate 22.00 % 4.21 % 13.88 % 24.53 % 21.54 % 22.01 % 16.56 % 4.85%
  YoY % 422.57% -69.67% -43.42% 13.88% -2.14% 32.91% -
  Horiz. % 132.85% 25.42% 83.82% 148.13% 130.07% 132.91% 100.00%
Total Cost 531,010 562,537 548,449 509,322 490,471 329,586 331,100 8.19%
  YoY % -5.60% 2.57% 7.68% 3.84% 48.81% -0.46% -
  Horiz. % 160.38% 169.90% 165.64% 153.83% 148.13% 99.54% 100.00%
Net Worth 1,346,257 1,344,431 1,206,086 1,125,278 1,019,761 798,550 629,933 13.49%
  YoY % 0.14% 11.47% 7.18% 10.35% 27.70% 26.77% -
  Horiz. % 213.71% 213.42% 191.46% 178.63% 161.88% 126.77% 100.00%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 43,427 43,368 43,295 30,914 42,363 20,626 15,047 19.31%
  YoY % 0.14% 0.17% 40.05% -27.03% 105.38% 37.07% -
  Horiz. % 288.60% 288.21% 287.72% 205.44% 281.53% 137.07% 100.00%
Div Payout % 102.49 % 107.69 % 80.46 % 120.77 % 65.70 % 48.92 % 57.67 % 10.05%
  YoY % -4.83% 33.84% -33.38% 83.82% 34.30% -15.17% -
  Horiz. % 177.72% 186.73% 139.52% 209.42% 113.92% 84.83% 100.00%
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 1,346,257 1,344,431 1,206,086 1,125,278 1,019,761 798,550 629,933 13.49%
  YoY % 0.14% 11.47% 7.18% 10.35% 27.70% 26.77% -
  Horiz. % 213.71% 213.42% 191.46% 178.63% 161.88% 126.77% 100.00%
NOSH 620,395 619,553 618,505 618,285 302,599 294,668 300,957 12.81%
  YoY % 0.14% 0.17% 0.04% 104.32% 2.69% -2.09% -
  Horiz. % 206.14% 205.86% 205.51% 205.44% 100.55% 97.91% 100.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 7.49 % 6.88 % 9.09 % 4.86 % 11.76 % 11.39 % 7.03 % 1.06%
  YoY % 8.87% -24.31% 87.04% -58.67% 3.25% 62.02% -
  Horiz. % 106.54% 97.87% 129.30% 69.13% 167.28% 162.02% 100.00%
ROE 3.15 % 3.00 % 4.46 % 2.27 % 6.32 % 5.28 % 4.14 % -4.45%
  YoY % 5.00% -32.74% 96.48% -64.08% 19.70% 27.54% -
  Horiz. % 76.09% 72.46% 107.73% 54.83% 152.66% 127.54% 100.00%
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 92.52 97.50 97.54 86.59 183.69 126.23 118.34 -4.02%
  YoY % -5.11% -0.04% 12.65% -52.86% 45.52% 6.67% -
  Horiz. % 78.18% 82.39% 82.42% 73.17% 155.22% 106.67% 100.00%
EPS 6.83 6.50 8.70 4.14 21.31 14.31 8.67 -3.90%
  YoY % 5.08% -25.29% 110.14% -80.57% 48.92% 65.05% -
  Horiz. % 78.78% 74.97% 100.35% 47.75% 245.79% 165.05% 100.00%
DPS 7.00 7.00 7.00 5.00 14.00 7.00 5.00 5.77%
  YoY % 0.00% 0.00% 40.00% -64.29% 100.00% 40.00% -
  Horiz. % 140.00% 140.00% 140.00% 100.00% 280.00% 140.00% 100.00%
NAPS 2.1700 2.1700 1.9500 1.8200 3.3700 2.7100 2.0931 0.60%
  YoY % 0.00% 11.28% 7.14% -45.99% 24.35% 29.47% -
  Horiz. % 103.67% 103.67% 93.16% 86.95% 161.01% 129.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 6.99 7.36 7.35 6.52 6.77 4.53 4.34 8.26%
  YoY % -5.03% 0.14% 12.73% -3.69% 49.45% 4.38% -
  Horiz. % 161.06% 169.59% 169.35% 150.23% 155.99% 104.38% 100.00%
EPS 0.52 0.49 0.66 0.31 0.79 0.51 0.32 8.42%
  YoY % 6.12% -25.76% 112.90% -60.76% 54.90% 59.38% -
  Horiz. % 162.50% 153.13% 206.25% 96.88% 246.88% 159.38% 100.00%
DPS 0.53 0.53 0.53 0.38 0.52 0.25 0.18 19.71%
  YoY % 0.00% 0.00% 39.47% -26.92% 108.00% 38.89% -
  Horiz. % 294.44% 294.44% 294.44% 211.11% 288.89% 138.89% 100.00%
NAPS 0.1640 0.1638 0.1470 0.1371 0.1243 0.0973 0.0768 13.47%
  YoY % 0.12% 11.43% 7.22% 10.30% 27.75% 26.69% -
  Horiz. % 213.54% 213.28% 191.41% 178.52% 161.85% 126.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 4.8400 6.3800 4.4700 5.2000 12.2800 5.8500 4.5200 -
P/RPS 5.23 6.54 4.58 6.01 6.69 4.63 3.82 5.37%
  YoY % -20.03% 42.79% -23.79% -10.16% 44.49% 21.20% -
  Horiz. % 136.91% 171.20% 119.90% 157.33% 175.13% 121.20% 100.00%
P/EPS 70.86 98.15 51.38 125.60 57.63 40.88 52.13 5.25%
  YoY % -27.80% 91.03% -59.09% 117.94% 40.97% -21.58% -
  Horiz. % 135.93% 188.28% 98.56% 240.94% 110.55% 78.42% 100.00%
EY 1.41 1.02 1.95 0.80 1.74 2.45 1.92 -5.01%
  YoY % 38.24% -47.69% 143.75% -54.02% -28.98% 27.60% -
  Horiz. % 73.44% 53.12% 101.56% 41.67% 90.62% 127.60% 100.00%
DY 1.45 1.10 1.57 0.96 1.14 1.20 1.11 4.55%
  YoY % 31.82% -29.94% 63.54% -15.79% -5.00% 8.11% -
  Horiz. % 130.63% 99.10% 141.44% 86.49% 102.70% 108.11% 100.00%
P/NAPS 2.23 2.94 2.29 2.86 3.64 2.16 2.16 0.53%
  YoY % -24.15% 28.38% -19.93% -21.43% 68.52% 0.00% -
  Horiz. % 103.24% 136.11% 106.02% 132.41% 168.52% 100.00% 100.00%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 17/06/14 13/06/13 14/06/12 17/06/11 17/06/10 23/06/09 02/07/08 -
Price 4.5100 6.3500 4.6600 5.2600 12.8400 6.5000 4.2000 -
P/RPS 4.87 6.51 4.78 6.07 6.99 5.15 3.55 5.41%
  YoY % -25.19% 36.19% -21.25% -13.16% 35.73% 45.07% -
  Horiz. % 137.18% 183.38% 134.65% 170.99% 196.90% 145.07% 100.00%
P/EPS 66.03 97.69 53.56 127.05 60.25 45.42 48.44 5.30%
  YoY % -32.41% 82.39% -57.84% 110.87% 32.65% -6.23% -
  Horiz. % 136.31% 201.67% 110.57% 262.28% 124.38% 93.77% 100.00%
EY 1.51 1.02 1.87 0.79 1.66 2.20 2.06 -5.04%
  YoY % 48.04% -45.45% 136.71% -52.41% -24.55% 6.80% -
  Horiz. % 73.30% 49.51% 90.78% 38.35% 80.58% 106.80% 100.00%
DY 1.55 1.10 1.50 0.95 1.09 1.08 1.19 4.50%
  YoY % 40.91% -26.67% 57.89% -12.84% 0.93% -9.24% -
  Horiz. % 130.25% 92.44% 126.05% 79.83% 91.60% 90.76% 100.00%
P/NAPS 2.08 2.93 2.39 2.89 3.81 2.40 2.01 0.57%
  YoY % -29.01% 22.59% -17.30% -24.15% 58.75% 19.40% -
  Horiz. % 103.48% 145.77% 118.91% 143.78% 189.55% 119.40% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
6. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
7. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
8. TENAGA and TENAGA-C85 i3gambler
PARTNERS & BROKERS