Highlights

[TOPGLOV] YoY Quarter Result on 2015-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 17-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 31-May-2015  [#3]
Profit Trend QoQ -     28.90%    YoY -     70.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 1,100,574 869,641 672,270 661,190 573,998 604,082 603,295 10.53%
  YoY % 26.55% 29.36% 1.68% 15.19% -4.98% 0.13% -
  Horiz. % 182.43% 144.15% 111.43% 109.60% 95.14% 100.13% 100.00%
PBT 134,209 91,504 73,743 100,581 55,113 43,373 63,683 13.22%
  YoY % 46.67% 24.08% -26.68% 82.50% 27.07% -31.89% -
  Horiz. % 210.75% 143.69% 115.80% 157.94% 86.54% 68.11% 100.00%
Tax -14,823 -13,955 -10,964 -27,921 -12,125 -1,828 -8,837 9.00%
  YoY % -6.22% -27.28% 60.73% -130.28% -563.29% 79.31% -
  Horiz. % 167.74% 157.92% 124.07% 315.96% 137.21% 20.69% 100.00%
NP 119,386 77,549 62,779 72,660 42,988 41,545 54,846 13.83%
  YoY % 53.95% 23.53% -13.60% 69.02% 3.47% -24.25% -
  Horiz. % 217.67% 141.39% 114.46% 132.48% 78.38% 75.75% 100.00%
NP to SH 117,571 77,713 62,456 72,274 42,373 40,271 53,810 13.91%
  YoY % 51.29% 24.43% -13.58% 70.57% 5.22% -25.16% -
  Horiz. % 218.49% 144.42% 116.07% 134.31% 78.75% 74.84% 100.00%
Tax Rate 11.04 % 15.25 % 14.87 % 27.76 % 22.00 % 4.21 % 13.88 % -3.74%
  YoY % -27.61% 2.56% -46.43% 26.18% 422.57% -69.67% -
  Horiz. % 79.54% 109.87% 107.13% 200.00% 158.50% 30.33% 100.00%
Total Cost 981,188 792,092 609,491 588,530 531,010 562,537 548,449 10.18%
  YoY % 23.87% 29.96% 3.56% 10.83% -5.60% 2.57% -
  Horiz. % 178.90% 144.42% 111.13% 107.31% 96.82% 102.57% 100.00%
Net Worth 2,236,463 1,905,221 1,764,788 1,470,189 1,346,257 1,344,431 1,206,086 10.83%
  YoY % 17.39% 7.96% 20.04% 9.21% 0.14% 11.47% -
  Horiz. % 185.43% 157.97% 146.32% 121.90% 111.62% 111.47% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 87,950 75,206 75,097 49,418 43,427 43,368 43,295 12.53%
  YoY % 16.95% 0.14% 51.96% 13.79% 0.14% 0.17% -
  Horiz. % 203.14% 173.70% 173.45% 114.14% 100.31% 100.17% 100.00%
Div Payout % 74.81 % 96.77 % 120.24 % 68.38 % 102.49 % 107.69 % 80.46 % -1.21%
  YoY % -22.69% -19.52% 75.84% -33.28% -4.83% 33.84% -
  Horiz. % 92.98% 120.27% 149.44% 84.99% 127.38% 133.84% 100.00%
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 2,236,463 1,905,221 1,764,788 1,470,189 1,346,257 1,344,431 1,206,086 10.83%
  YoY % 17.39% 7.96% 20.04% 9.21% 0.14% 11.47% -
  Horiz. % 185.43% 157.97% 146.32% 121.90% 111.62% 111.47% 100.00%
NOSH 1,256,440 1,253,435 1,251,623 617,726 620,395 619,553 618,505 12.53%
  YoY % 0.24% 0.14% 102.62% -0.43% 0.14% 0.17% -
  Horiz. % 203.14% 202.66% 202.36% 99.87% 100.31% 100.17% 100.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 10.85 % 8.92 % 9.34 % 10.99 % 7.49 % 6.88 % 9.09 % 2.99%
  YoY % 21.64% -4.50% -15.01% 46.73% 8.87% -24.31% -
  Horiz. % 119.36% 98.13% 102.75% 120.90% 82.40% 75.69% 100.00%
ROE 5.26 % 4.08 % 3.54 % 4.92 % 3.15 % 3.00 % 4.46 % 2.79%
  YoY % 28.92% 15.25% -28.05% 56.19% 5.00% -32.74% -
  Horiz. % 117.94% 91.48% 79.37% 110.31% 70.63% 67.26% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 87.59 69.38 53.71 107.04 92.52 97.50 97.54 -1.78%
  YoY % 26.25% 29.18% -49.82% 15.69% -5.11% -0.04% -
  Horiz. % 89.80% 71.13% 55.06% 109.74% 94.85% 99.96% 100.00%
EPS 9.36 6.20 4.99 11.70 6.83 6.50 8.70 1.23%
  YoY % 50.97% 24.25% -57.35% 71.30% 5.08% -25.29% -
  Horiz. % 107.59% 71.26% 57.36% 134.48% 78.51% 74.71% 100.00%
DPS 7.00 6.00 6.00 8.00 7.00 7.00 7.00 -
  YoY % 16.67% 0.00% -25.00% 14.29% 0.00% 0.00% -
  Horiz. % 100.00% 85.71% 85.71% 114.29% 100.00% 100.00% 100.00%
NAPS 1.7800 1.5200 1.4100 2.3800 2.1700 2.1700 1.9500 -1.51%
  YoY % 17.11% 7.80% -40.76% 9.68% 0.00% 11.28% -
  Horiz. % 91.28% 77.95% 72.31% 122.05% 111.28% 111.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 42.98 33.96 26.25 25.82 22.42 23.59 23.56 10.53%
  YoY % 26.56% 29.37% 1.67% 15.17% -4.96% 0.13% -
  Horiz. % 182.43% 144.14% 111.42% 109.59% 95.16% 100.13% 100.00%
EPS 4.59 3.03 2.44 2.82 1.65 1.57 2.10 13.91%
  YoY % 51.49% 24.18% -13.48% 70.91% 5.10% -25.24% -
  Horiz. % 218.57% 144.29% 116.19% 134.29% 78.57% 74.76% 100.00%
DPS 3.43 2.94 2.93 1.93 1.70 1.69 1.69 12.52%
  YoY % 16.67% 0.34% 51.81% 13.53% 0.59% 0.00% -
  Horiz. % 202.96% 173.96% 173.37% 114.20% 100.59% 100.00% 100.00%
NAPS 0.8734 0.7441 0.6892 0.5742 0.5258 0.5250 0.4710 10.84%
  YoY % 17.38% 7.97% 20.03% 9.21% 0.15% 11.46% -
  Horiz. % 185.44% 157.98% 146.33% 121.91% 111.63% 111.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 10.2600 5.2700 5.0700 5.4200 4.8400 6.3800 4.4700 -
P/RPS 11.71 7.60 9.44 5.06 5.23 6.54 4.58 16.93%
  YoY % 54.08% -19.49% 86.56% -3.25% -20.03% 42.79% -
  Horiz. % 255.68% 165.94% 206.11% 110.48% 114.19% 142.79% 100.00%
P/EPS 109.65 85.00 101.60 46.32 70.86 98.15 51.38 13.46%
  YoY % 29.00% -16.34% 119.34% -34.63% -27.80% 91.03% -
  Horiz. % 213.41% 165.43% 197.74% 90.15% 137.91% 191.03% 100.00%
EY 0.91 1.18 0.98 2.16 1.41 1.02 1.95 -11.92%
  YoY % -22.88% 20.41% -54.63% 53.19% 38.24% -47.69% -
  Horiz. % 46.67% 60.51% 50.26% 110.77% 72.31% 52.31% 100.00%
DY 0.68 1.14 1.18 1.48 1.45 1.10 1.57 -13.01%
  YoY % -40.35% -3.39% -20.27% 2.07% 31.82% -29.94% -
  Horiz. % 43.31% 72.61% 75.16% 94.27% 92.36% 70.06% 100.00%
P/NAPS 5.76 3.47 3.60 2.28 2.23 2.94 2.29 16.61%
  YoY % 65.99% -3.61% 57.89% 2.24% -24.15% 28.38% -
  Horiz. % 251.53% 151.53% 157.21% 99.56% 97.38% 128.38% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 13/06/13 14/06/12 -
Price 11.6200 5.6100 4.9100 5.8700 4.5100 6.3500 4.6600 -
P/RPS 13.27 8.09 9.14 5.48 4.87 6.51 4.78 18.54%
  YoY % 64.03% -11.49% 66.79% 12.53% -25.19% 36.19% -
  Horiz. % 277.62% 169.25% 191.21% 114.64% 101.88% 136.19% 100.00%
P/EPS 124.18 90.48 98.40 50.17 66.03 97.69 53.56 15.04%
  YoY % 37.25% -8.05% 96.13% -24.02% -32.41% 82.39% -
  Horiz. % 231.85% 168.93% 183.72% 93.67% 123.28% 182.39% 100.00%
EY 0.81 1.11 1.02 1.99 1.51 1.02 1.87 -13.01%
  YoY % -27.03% 8.82% -48.74% 31.79% 48.04% -45.45% -
  Horiz. % 43.32% 59.36% 54.55% 106.42% 80.75% 54.55% 100.00%
DY 0.60 1.07 1.22 1.36 1.55 1.10 1.50 -14.16%
  YoY % -43.93% -12.30% -10.29% -12.26% 40.91% -26.67% -
  Horiz. % 40.00% 71.33% 81.33% 90.67% 103.33% 73.33% 100.00%
P/NAPS 6.53 3.69 3.48 2.47 2.08 2.93 2.39 18.23%
  YoY % 76.96% 6.03% 40.89% 18.75% -29.01% 22.59% -
  Horiz. % 273.22% 154.39% 145.61% 103.35% 87.03% 122.59% 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