Highlights

[TOPGLOV] YoY Quarter Result on 2012-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 14-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 31-May-2012  [#3]
Profit Trend QoQ -     0.66%    YoY -     110.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 661,190 573,998 604,082 603,295 535,363 555,851 371,965 10.06%
  YoY % 15.19% -4.98% 0.13% 12.69% -3.69% 49.44% -
  Horiz. % 177.76% 154.32% 162.40% 162.19% 143.93% 149.44% 100.00%
PBT 100,581 55,113 43,373 63,683 34,505 83,324 54,338 10.80%
  YoY % 82.50% 27.07% -31.89% 84.56% -58.59% 53.34% -
  Horiz. % 185.10% 101.43% 79.82% 117.20% 63.50% 153.34% 100.00%
Tax -27,921 -12,125 -1,828 -8,837 -8,464 -17,944 -11,959 15.17%
  YoY % -130.28% -563.29% 79.31% -4.41% 52.83% -50.05% -
  Horiz. % 233.47% 101.39% 15.29% 73.89% 70.78% 150.05% 100.00%
NP 72,660 42,988 41,545 54,846 26,041 65,380 42,379 9.40%
  YoY % 69.02% 3.47% -24.25% 110.61% -60.17% 54.27% -
  Horiz. % 171.45% 101.44% 98.03% 129.42% 61.45% 154.27% 100.00%
NP to SH 72,274 42,373 40,271 53,810 25,597 64,484 42,167 9.39%
  YoY % 70.57% 5.22% -25.16% 110.22% -60.30% 52.93% -
  Horiz. % 171.40% 100.49% 95.50% 127.61% 60.70% 152.93% 100.00%
Tax Rate 27.76 % 22.00 % 4.21 % 13.88 % 24.53 % 21.54 % 22.01 % 3.94%
  YoY % 26.18% 422.57% -69.67% -43.42% 13.88% -2.14% -
  Horiz. % 126.12% 99.95% 19.13% 63.06% 111.45% 97.86% 100.00%
Total Cost 588,530 531,010 562,537 548,449 509,322 490,471 329,586 10.14%
  YoY % 10.83% -5.60% 2.57% 7.68% 3.84% 48.81% -
  Horiz. % 178.57% 161.11% 170.68% 166.41% 154.53% 148.81% 100.00%
Net Worth 1,470,189 1,346,257 1,344,431 1,206,086 1,125,278 1,019,761 798,550 10.70%
  YoY % 9.21% 0.14% 11.47% 7.18% 10.35% 27.70% -
  Horiz. % 184.11% 168.59% 168.36% 151.03% 140.92% 127.70% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 49,418 43,427 43,368 43,295 30,914 42,363 20,626 15.67%
  YoY % 13.79% 0.14% 0.17% 40.05% -27.03% 105.38% -
  Horiz. % 239.58% 210.54% 210.25% 209.90% 149.87% 205.38% 100.00%
Div Payout % 68.38 % 102.49 % 107.69 % 80.46 % 120.77 % 65.70 % 48.92 % 5.74%
  YoY % -33.28% -4.83% 33.84% -33.38% 83.82% 34.30% -
  Horiz. % 139.78% 209.51% 220.13% 164.47% 246.87% 134.30% 100.00%
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 1,470,189 1,346,257 1,344,431 1,206,086 1,125,278 1,019,761 798,550 10.70%
  YoY % 9.21% 0.14% 11.47% 7.18% 10.35% 27.70% -
  Horiz. % 184.11% 168.59% 168.36% 151.03% 140.92% 127.70% 100.00%
NOSH 617,726 620,395 619,553 618,505 618,285 302,599 294,668 13.12%
  YoY % -0.43% 0.14% 0.17% 0.04% 104.32% 2.69% -
  Horiz. % 209.63% 210.54% 210.25% 209.90% 209.82% 102.69% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 10.99 % 7.49 % 6.88 % 9.09 % 4.86 % 11.76 % 11.39 % -0.59%
  YoY % 46.73% 8.87% -24.31% 87.04% -58.67% 3.25% -
  Horiz. % 96.49% 65.76% 60.40% 79.81% 42.67% 103.25% 100.00%
ROE 4.92 % 3.15 % 3.00 % 4.46 % 2.27 % 6.32 % 5.28 % -1.17%
  YoY % 56.19% 5.00% -32.74% 96.48% -64.08% 19.70% -
  Horiz. % 93.18% 59.66% 56.82% 84.47% 42.99% 119.70% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 107.04 92.52 97.50 97.54 86.59 183.69 126.23 -2.71%
  YoY % 15.69% -5.11% -0.04% 12.65% -52.86% 45.52% -
  Horiz. % 84.80% 73.29% 77.24% 77.27% 68.60% 145.52% 100.00%
EPS 11.70 6.83 6.50 8.70 4.14 21.31 14.31 -3.30%
  YoY % 71.30% 5.08% -25.29% 110.14% -80.57% 48.92% -
  Horiz. % 81.76% 47.73% 45.42% 60.80% 28.93% 148.92% 100.00%
DPS 8.00 7.00 7.00 7.00 5.00 14.00 7.00 2.25%
  YoY % 14.29% 0.00% 0.00% 40.00% -64.29% 100.00% -
  Horiz. % 114.29% 100.00% 100.00% 100.00% 71.43% 200.00% 100.00%
NAPS 2.3800 2.1700 2.1700 1.9500 1.8200 3.3700 2.7100 -2.14%
  YoY % 9.68% 0.00% 11.28% 7.14% -45.99% 24.35% -
  Horiz. % 87.82% 80.07% 80.07% 71.96% 67.16% 124.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 25.82 22.42 23.59 23.56 20.91 21.71 14.53 10.05%
  YoY % 15.17% -4.96% 0.13% 12.67% -3.68% 49.42% -
  Horiz. % 177.70% 154.30% 162.35% 162.15% 143.91% 149.42% 100.00%
EPS 2.82 1.65 1.57 2.10 1.00 2.52 1.65 9.34%
  YoY % 70.91% 5.10% -25.24% 110.00% -60.32% 52.73% -
  Horiz. % 170.91% 100.00% 95.15% 127.27% 60.61% 152.73% 100.00%
DPS 1.93 1.70 1.69 1.69 1.21 1.65 0.81 15.56%
  YoY % 13.53% 0.59% 0.00% 39.67% -26.67% 103.70% -
  Horiz. % 238.27% 209.88% 208.64% 208.64% 149.38% 203.70% 100.00%
NAPS 0.5742 0.5258 0.5250 0.4710 0.4395 0.3983 0.3119 10.70%
  YoY % 9.21% 0.15% 11.46% 7.17% 10.34% 27.70% -
  Horiz. % 184.10% 168.58% 168.32% 151.01% 140.91% 127.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 5.4200 4.8400 6.3800 4.4700 5.2000 12.2800 5.8500 -
P/RPS 5.06 5.23 6.54 4.58 6.01 6.69 4.63 1.49%
  YoY % -3.25% -20.03% 42.79% -23.79% -10.16% 44.49% -
  Horiz. % 109.29% 112.96% 141.25% 98.92% 129.81% 144.49% 100.00%
P/EPS 46.32 70.86 98.15 51.38 125.60 57.63 40.88 2.10%
  YoY % -34.63% -27.80% 91.03% -59.09% 117.94% 40.97% -
  Horiz. % 113.31% 173.34% 240.09% 125.68% 307.24% 140.97% 100.00%
EY 2.16 1.41 1.02 1.95 0.80 1.74 2.45 -2.08%
  YoY % 53.19% 38.24% -47.69% 143.75% -54.02% -28.98% -
  Horiz. % 88.16% 57.55% 41.63% 79.59% 32.65% 71.02% 100.00%
DY 1.48 1.45 1.10 1.57 0.96 1.14 1.20 3.56%
  YoY % 2.07% 31.82% -29.94% 63.54% -15.79% -5.00% -
  Horiz. % 123.33% 120.83% 91.67% 130.83% 80.00% 95.00% 100.00%
P/NAPS 2.28 2.23 2.94 2.29 2.86 3.64 2.16 0.90%
  YoY % 2.24% -24.15% 28.38% -19.93% -21.43% 68.52% -
  Horiz. % 105.56% 103.24% 136.11% 106.02% 132.41% 168.52% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 17/06/15 17/06/14 13/06/13 14/06/12 17/06/11 17/06/10 23/06/09 -
Price 5.8700 4.5100 6.3500 4.6600 5.2600 12.8400 6.5000 -
P/RPS 5.48 4.87 6.51 4.78 6.07 6.99 5.15 1.04%
  YoY % 12.53% -25.19% 36.19% -21.25% -13.16% 35.73% -
  Horiz. % 106.41% 94.56% 126.41% 92.82% 117.86% 135.73% 100.00%
P/EPS 50.17 66.03 97.69 53.56 127.05 60.25 45.42 1.67%
  YoY % -24.02% -32.41% 82.39% -57.84% 110.87% 32.65% -
  Horiz. % 110.46% 145.38% 215.08% 117.92% 279.72% 132.65% 100.00%
EY 1.99 1.51 1.02 1.87 0.79 1.66 2.20 -1.66%
  YoY % 31.79% 48.04% -45.45% 136.71% -52.41% -24.55% -
  Horiz. % 90.45% 68.64% 46.36% 85.00% 35.91% 75.45% 100.00%
DY 1.36 1.55 1.10 1.50 0.95 1.09 1.08 3.91%
  YoY % -12.26% 40.91% -26.67% 57.89% -12.84% 0.93% -
  Horiz. % 125.93% 143.52% 101.85% 138.89% 87.96% 100.93% 100.00%
P/NAPS 2.47 2.08 2.93 2.39 2.89 3.81 2.40 0.48%
  YoY % 18.75% -29.01% 22.59% -17.30% -24.15% 58.75% -
  Horiz. % 102.92% 86.67% 122.08% 99.58% 120.42% 158.75% 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.
 


 

362  322  529  1042 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.01 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.005 
 HSI-C7E 0.19-0.005 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers