Highlights

[TOPGLOV] YoY Quarter Result on 2013-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 13-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 31-May-2013  [#3]
Profit Trend QoQ -     -19.96%    YoY -     -25.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 672,270 661,190 573,998 604,082 603,295 535,363 555,851 3.22%
  YoY % 1.68% 15.19% -4.98% 0.13% 12.69% -3.69% -
  Horiz. % 120.94% 118.95% 103.26% 108.68% 108.54% 96.31% 100.00%
PBT 73,743 100,581 55,113 43,373 63,683 34,505 83,324 -2.01%
  YoY % -26.68% 82.50% 27.07% -31.89% 84.56% -58.59% -
  Horiz. % 88.50% 120.71% 66.14% 52.05% 76.43% 41.41% 100.00%
Tax -10,964 -27,921 -12,125 -1,828 -8,837 -8,464 -17,944 -7.88%
  YoY % 60.73% -130.28% -563.29% 79.31% -4.41% 52.83% -
  Horiz. % 61.10% 155.60% 67.57% 10.19% 49.25% 47.17% 100.00%
NP 62,779 72,660 42,988 41,545 54,846 26,041 65,380 -0.67%
  YoY % -13.60% 69.02% 3.47% -24.25% 110.61% -60.17% -
  Horiz. % 96.02% 111.13% 65.75% 63.54% 83.89% 39.83% 100.00%
NP to SH 62,456 72,274 42,373 40,271 53,810 25,597 64,484 -0.53%
  YoY % -13.58% 70.57% 5.22% -25.16% 110.22% -60.30% -
  Horiz. % 96.86% 112.08% 65.71% 62.45% 83.45% 39.70% 100.00%
Tax Rate 14.87 % 27.76 % 22.00 % 4.21 % 13.88 % 24.53 % 21.54 % -5.98%
  YoY % -46.43% 26.18% 422.57% -69.67% -43.42% 13.88% -
  Horiz. % 69.03% 128.88% 102.14% 19.55% 64.44% 113.88% 100.00%
Total Cost 609,491 588,530 531,010 562,537 548,449 509,322 490,471 3.68%
  YoY % 3.56% 10.83% -5.60% 2.57% 7.68% 3.84% -
  Horiz. % 124.27% 119.99% 108.27% 114.69% 111.82% 103.84% 100.00%
Net Worth 1,764,788 1,470,189 1,346,257 1,344,431 1,206,086 1,125,278 1,019,761 9.56%
  YoY % 20.04% 9.21% 0.14% 11.47% 7.18% 10.35% -
  Horiz. % 173.06% 144.17% 132.02% 131.84% 118.27% 110.35% 100.00%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 75,097 49,418 43,427 43,368 43,295 30,914 42,363 10.00%
  YoY % 51.96% 13.79% 0.14% 0.17% 40.05% -27.03% -
  Horiz. % 177.27% 116.65% 102.51% 102.37% 102.20% 72.97% 100.00%
Div Payout % 120.24 % 68.38 % 102.49 % 107.69 % 80.46 % 120.77 % 65.70 % 10.59%
  YoY % 75.84% -33.28% -4.83% 33.84% -33.38% 83.82% -
  Horiz. % 183.01% 104.08% 156.00% 163.91% 122.47% 183.82% 100.00%
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 1,764,788 1,470,189 1,346,257 1,344,431 1,206,086 1,125,278 1,019,761 9.56%
  YoY % 20.04% 9.21% 0.14% 11.47% 7.18% 10.35% -
  Horiz. % 173.06% 144.17% 132.02% 131.84% 118.27% 110.35% 100.00%
NOSH 1,251,623 617,726 620,395 619,553 618,505 618,285 302,599 26.67%
  YoY % 102.62% -0.43% 0.14% 0.17% 0.04% 104.32% -
  Horiz. % 413.62% 204.14% 205.02% 204.74% 204.40% 204.32% 100.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 9.34 % 10.99 % 7.49 % 6.88 % 9.09 % 4.86 % 11.76 % -3.76%
  YoY % -15.01% 46.73% 8.87% -24.31% 87.04% -58.67% -
  Horiz. % 79.42% 93.45% 63.69% 58.50% 77.30% 41.33% 100.00%
ROE 3.54 % 4.92 % 3.15 % 3.00 % 4.46 % 2.27 % 6.32 % -9.20%
  YoY % -28.05% 56.19% 5.00% -32.74% 96.48% -64.08% -
  Horiz. % 56.01% 77.85% 49.84% 47.47% 70.57% 35.92% 100.00%
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 53.71 107.04 92.52 97.50 97.54 86.59 183.69 -18.52%
  YoY % -49.82% 15.69% -5.11% -0.04% 12.65% -52.86% -
  Horiz. % 29.24% 58.27% 50.37% 53.08% 53.10% 47.14% 100.00%
EPS 4.99 11.70 6.83 6.50 8.70 4.14 21.31 -21.47%
  YoY % -57.35% 71.30% 5.08% -25.29% 110.14% -80.57% -
  Horiz. % 23.42% 54.90% 32.05% 30.50% 40.83% 19.43% 100.00%
DPS 6.00 8.00 7.00 7.00 7.00 5.00 14.00 -13.16%
  YoY % -25.00% 14.29% 0.00% 0.00% 40.00% -64.29% -
  Horiz. % 42.86% 57.14% 50.00% 50.00% 50.00% 35.71% 100.00%
NAPS 1.4100 2.3800 2.1700 2.1700 1.9500 1.8200 3.3700 -13.51%
  YoY % -40.76% 9.68% 0.00% 11.28% 7.14% -45.99% -
  Horiz. % 41.84% 70.62% 64.39% 64.39% 57.86% 54.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 26.25 25.82 22.42 23.59 23.56 20.91 21.71 3.21%
  YoY % 1.67% 15.17% -4.96% 0.13% 12.67% -3.68% -
  Horiz. % 120.91% 118.93% 103.27% 108.66% 108.52% 96.32% 100.00%
EPS 2.44 2.82 1.65 1.57 2.10 1.00 2.52 -0.54%
  YoY % -13.48% 70.91% 5.10% -25.24% 110.00% -60.32% -
  Horiz. % 96.83% 111.90% 65.48% 62.30% 83.33% 39.68% 100.00%
DPS 2.93 1.93 1.70 1.69 1.69 1.21 1.65 10.03%
  YoY % 51.81% 13.53% 0.59% 0.00% 39.67% -26.67% -
  Horiz. % 177.58% 116.97% 103.03% 102.42% 102.42% 73.33% 100.00%
NAPS 0.6892 0.5742 0.5258 0.5250 0.4710 0.4395 0.3983 9.56%
  YoY % 20.03% 9.21% 0.15% 11.46% 7.17% 10.34% -
  Horiz. % 173.04% 144.16% 132.01% 131.81% 118.25% 110.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 5.0700 5.4200 4.8400 6.3800 4.4700 5.2000 12.2800 -
P/RPS 9.44 5.06 5.23 6.54 4.58 6.01 6.69 5.90%
  YoY % 86.56% -3.25% -20.03% 42.79% -23.79% -10.16% -
  Horiz. % 141.11% 75.64% 78.18% 97.76% 68.46% 89.84% 100.00%
P/EPS 101.60 46.32 70.86 98.15 51.38 125.60 57.63 9.90%
  YoY % 119.34% -34.63% -27.80% 91.03% -59.09% 117.94% -
  Horiz. % 176.30% 80.37% 122.96% 170.31% 89.15% 217.94% 100.00%
EY 0.98 2.16 1.41 1.02 1.95 0.80 1.74 -9.12%
  YoY % -54.63% 53.19% 38.24% -47.69% 143.75% -54.02% -
  Horiz. % 56.32% 124.14% 81.03% 58.62% 112.07% 45.98% 100.00%
DY 1.18 1.48 1.45 1.10 1.57 0.96 1.14 0.58%
  YoY % -20.27% 2.07% 31.82% -29.94% 63.54% -15.79% -
  Horiz. % 103.51% 129.82% 127.19% 96.49% 137.72% 84.21% 100.00%
P/NAPS 3.60 2.28 2.23 2.94 2.29 2.86 3.64 -0.18%
  YoY % 57.89% 2.24% -24.15% 28.38% -19.93% -21.43% -
  Horiz. % 98.90% 62.64% 61.26% 80.77% 62.91% 78.57% 100.00%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 15/06/16 17/06/15 17/06/14 13/06/13 14/06/12 17/06/11 17/06/10 -
Price 4.9100 5.8700 4.5100 6.3500 4.6600 5.2600 12.8400 -
P/RPS 9.14 5.48 4.87 6.51 4.78 6.07 6.99 4.57%
  YoY % 66.79% 12.53% -25.19% 36.19% -21.25% -13.16% -
  Horiz. % 130.76% 78.40% 69.67% 93.13% 68.38% 86.84% 100.00%
P/EPS 98.40 50.17 66.03 97.69 53.56 127.05 60.25 8.51%
  YoY % 96.13% -24.02% -32.41% 82.39% -57.84% 110.87% -
  Horiz. % 163.32% 83.27% 109.59% 162.14% 88.90% 210.87% 100.00%
EY 1.02 1.99 1.51 1.02 1.87 0.79 1.66 -7.79%
  YoY % -48.74% 31.79% 48.04% -45.45% 136.71% -52.41% -
  Horiz. % 61.45% 119.88% 90.96% 61.45% 112.65% 47.59% 100.00%
DY 1.22 1.36 1.55 1.10 1.50 0.95 1.09 1.89%
  YoY % -10.29% -12.26% 40.91% -26.67% 57.89% -12.84% -
  Horiz. % 111.93% 124.77% 142.20% 100.92% 137.61% 87.16% 100.00%
P/NAPS 3.48 2.47 2.08 2.93 2.39 2.89 3.81 -1.50%
  YoY % 40.89% 18.75% -29.01% 22.59% -17.30% -24.15% -
  Horiz. % 91.34% 64.83% 54.59% 76.90% 62.73% 75.85% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers