Highlights

[TOPGLOV] YoY Quarter Result on 2017-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-May-2017  [#3]
Profit Trend QoQ -     -6.43%    YoY -     24.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 1,190,235 1,100,574 869,641 672,270 661,190 573,998 604,082 11.96%
  YoY % 8.15% 26.55% 29.36% 1.68% 15.19% -4.98% -
  Horiz. % 197.03% 182.19% 143.96% 111.29% 109.45% 95.02% 100.00%
PBT 82,239 134,209 91,504 73,743 100,581 55,113 43,373 11.25%
  YoY % -38.72% 46.67% 24.08% -26.68% 82.50% 27.07% -
  Horiz. % 189.61% 309.43% 210.97% 170.02% 231.90% 127.07% 100.00%
Tax -7,051 -14,823 -13,955 -10,964 -27,921 -12,125 -1,828 25.22%
  YoY % 52.43% -6.22% -27.28% 60.73% -130.28% -563.29% -
  Horiz. % 385.72% 810.89% 763.40% 599.78% 1,527.41% 663.29% 100.00%
NP 75,188 119,386 77,549 62,779 72,660 42,988 41,545 10.39%
  YoY % -37.02% 53.95% 23.53% -13.60% 69.02% 3.47% -
  Horiz. % 180.98% 287.37% 186.66% 151.11% 174.89% 103.47% 100.00%
NP to SH 74,665 117,571 77,713 62,456 72,274 42,373 40,271 10.83%
  YoY % -36.49% 51.29% 24.43% -13.58% 70.57% 5.22% -
  Horiz. % 185.41% 291.95% 192.98% 155.09% 179.47% 105.22% 100.00%
Tax Rate 8.57 % 11.04 % 15.25 % 14.87 % 27.76 % 22.00 % 4.21 % 12.57%
  YoY % -22.37% -27.61% 2.56% -46.43% 26.18% 422.57% -
  Horiz. % 203.56% 262.23% 362.23% 353.21% 659.38% 522.57% 100.00%
Total Cost 1,115,047 981,188 792,092 609,491 588,530 531,010 562,537 12.07%
  YoY % 13.64% 23.87% 29.96% 3.56% 10.83% -5.60% -
  Horiz. % 198.22% 174.42% 140.81% 108.35% 104.62% 94.40% 100.00%
Net Worth 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 1,346,257 1,344,431 10.72%
  YoY % 10.79% 17.39% 7.96% 20.04% 9.21% 0.14% -
  Horiz. % 184.30% 166.35% 141.71% 131.27% 109.35% 100.14% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 89,402 87,950 75,206 75,097 49,418 43,427 43,368 12.81%
  YoY % 1.65% 16.95% 0.14% 51.96% 13.79% 0.14% -
  Horiz. % 206.15% 202.80% 173.41% 173.16% 113.95% 100.14% 100.00%
Div Payout % 119.74 % 74.81 % 96.77 % 120.24 % 68.38 % 102.49 % 107.69 % 1.78%
  YoY % 60.06% -22.69% -19.52% 75.84% -33.28% -4.83% -
  Horiz. % 111.19% 69.47% 89.86% 111.65% 63.50% 95.17% 100.00%
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 1,346,257 1,344,431 10.72%
  YoY % 10.79% 17.39% 7.96% 20.04% 9.21% 0.14% -
  Horiz. % 184.30% 166.35% 141.71% 131.27% 109.35% 100.14% 100.00%
NOSH 2,554,370 1,256,440 1,253,435 1,251,623 617,726 620,395 619,553 26.62%
  YoY % 103.30% 0.24% 0.14% 102.62% -0.43% 0.14% -
  Horiz. % 412.29% 202.80% 202.31% 202.02% 99.71% 100.14% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 6.32 % 10.85 % 8.92 % 9.34 % 10.99 % 7.49 % 6.88 % -1.40%
  YoY % -41.75% 21.64% -4.50% -15.01% 46.73% 8.87% -
  Horiz. % 91.86% 157.70% 129.65% 135.76% 159.74% 108.87% 100.00%
ROE 3.01 % 5.26 % 4.08 % 3.54 % 4.92 % 3.15 % 3.00 % 0.06%
  YoY % -42.78% 28.92% 15.25% -28.05% 56.19% 5.00% -
  Horiz. % 100.33% 175.33% 136.00% 118.00% 164.00% 105.00% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 46.60 87.59 69.38 53.71 107.04 92.52 97.50 -11.57%
  YoY % -46.80% 26.25% 29.18% -49.82% 15.69% -5.11% -
  Horiz. % 47.79% 89.84% 71.16% 55.09% 109.78% 94.89% 100.00%
EPS 2.92 9.36 6.20 4.99 11.70 6.83 6.50 -12.48%
  YoY % -68.80% 50.97% 24.25% -57.35% 71.30% 5.08% -
  Horiz. % 44.92% 144.00% 95.38% 76.77% 180.00% 105.08% 100.00%
DPS 3.50 7.00 6.00 6.00 8.00 7.00 7.00 -10.91%
  YoY % -50.00% 16.67% 0.00% -25.00% 14.29% 0.00% -
  Horiz. % 50.00% 100.00% 85.71% 85.71% 114.29% 100.00% 100.00%
NAPS 0.9700 1.7800 1.5200 1.4100 2.3800 2.1700 2.1700 -12.55%
  YoY % -45.51% 17.11% 7.80% -40.76% 9.68% 0.00% -
  Horiz. % 44.70% 82.03% 70.05% 64.98% 109.68% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 46.48 42.98 33.96 26.25 25.82 22.42 23.59 11.96%
  YoY % 8.14% 26.56% 29.37% 1.67% 15.17% -4.96% -
  Horiz. % 197.03% 182.20% 143.96% 111.28% 109.45% 95.04% 100.00%
EPS 2.92 4.59 3.03 2.44 2.82 1.65 1.57 10.89%
  YoY % -36.38% 51.49% 24.18% -13.48% 70.91% 5.10% -
  Horiz. % 185.99% 292.36% 192.99% 155.41% 179.62% 105.10% 100.00%
DPS 3.49 3.43 2.94 2.93 1.93 1.70 1.69 12.84%
  YoY % 1.75% 16.67% 0.34% 51.81% 13.53% 0.59% -
  Horiz. % 206.51% 202.96% 173.96% 173.37% 114.20% 100.59% 100.00%
NAPS 0.9676 0.8734 0.7441 0.6892 0.5742 0.5258 0.5250 10.72%
  YoY % 10.79% 17.38% 7.97% 20.03% 9.21% 0.15% -
  Horiz. % 184.30% 166.36% 141.73% 131.28% 109.37% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 5.0500 10.2600 5.2700 5.0700 5.4200 4.8400 6.3800 -
P/RPS 10.84 11.71 7.60 9.44 5.06 5.23 6.54 8.78%
  YoY % -7.43% 54.08% -19.49% 86.56% -3.25% -20.03% -
  Horiz. % 165.75% 179.05% 116.21% 144.34% 77.37% 79.97% 100.00%
P/EPS 172.77 109.65 85.00 101.60 46.32 70.86 98.15 9.88%
  YoY % 57.56% 29.00% -16.34% 119.34% -34.63% -27.80% -
  Horiz. % 176.03% 111.72% 86.60% 103.52% 47.19% 72.20% 100.00%
EY 0.58 0.91 1.18 0.98 2.16 1.41 1.02 -8.98%
  YoY % -36.26% -22.88% 20.41% -54.63% 53.19% 38.24% -
  Horiz. % 56.86% 89.22% 115.69% 96.08% 211.76% 138.24% 100.00%
DY 0.69 0.68 1.14 1.18 1.48 1.45 1.10 -7.48%
  YoY % 1.47% -40.35% -3.39% -20.27% 2.07% 31.82% -
  Horiz. % 62.73% 61.82% 103.64% 107.27% 134.55% 131.82% 100.00%
P/NAPS 5.21 5.76 3.47 3.60 2.28 2.23 2.94 10.00%
  YoY % -9.55% 65.99% -3.61% 57.89% 2.24% -24.15% -
  Horiz. % 177.21% 195.92% 118.03% 122.45% 77.55% 75.85% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 13/06/13 -
Price 4.7100 11.6200 5.6100 4.9100 5.8700 4.5100 6.3500 -
P/RPS 10.11 13.27 8.09 9.14 5.48 4.87 6.51 7.61%
  YoY % -23.81% 64.03% -11.49% 66.79% 12.53% -25.19% -
  Horiz. % 155.30% 203.84% 124.27% 140.40% 84.18% 74.81% 100.00%
P/EPS 161.13 124.18 90.48 98.40 50.17 66.03 97.69 8.69%
  YoY % 29.76% 37.25% -8.05% 96.13% -24.02% -32.41% -
  Horiz. % 164.94% 127.12% 92.62% 100.73% 51.36% 67.59% 100.00%
EY 0.62 0.81 1.11 1.02 1.99 1.51 1.02 -7.96%
  YoY % -23.46% -27.03% 8.82% -48.74% 31.79% 48.04% -
  Horiz. % 60.78% 79.41% 108.82% 100.00% 195.10% 148.04% 100.00%
DY 0.74 0.60 1.07 1.22 1.36 1.55 1.10 -6.39%
  YoY % 23.33% -43.93% -12.30% -10.29% -12.26% 40.91% -
  Horiz. % 67.27% 54.55% 97.27% 110.91% 123.64% 140.91% 100.00%
P/NAPS 4.86 6.53 3.69 3.48 2.47 2.08 2.93 8.80%
  YoY % -25.57% 76.96% 6.03% 40.89% 18.75% -29.01% -
  Horiz. % 165.87% 222.87% 125.94% 118.77% 84.30% 70.99% 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.
 


 

170  181  549  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.225-0.02 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 ARMADA 0.235-0.005 
 HOMERIZ-WB 0.29-0.015 
 GPACKET 0.43+0.025 
 HSI-H6R 0.38+0.015 
 IMPIANA 0.0250.00 
 HSI-C5J 0.155-0.025 
Partners & Brokers