Highlights

[TOPGLOV] YoY Quarter Result on 2019-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 18-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 31-May-2019  [#3]
Profit Trend QoQ -     -29.42%    YoY -     -36.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 1,688,324 1,190,235 1,100,574 869,641 672,270 661,190 573,998 19.68%
  YoY % 41.85% 8.15% 26.55% 29.36% 1.68% 15.19% -
  Horiz. % 294.13% 207.36% 191.74% 151.51% 117.12% 115.19% 100.00%
PBT 422,020 82,239 134,209 91,504 73,743 100,581 55,113 40.35%
  YoY % 413.16% -38.72% 46.67% 24.08% -26.68% 82.50% -
  Horiz. % 765.74% 149.22% 243.52% 166.03% 133.80% 182.50% 100.00%
Tax -71,987 -7,051 -14,823 -13,955 -10,964 -27,921 -12,125 34.53%
  YoY % -920.95% 52.43% -6.22% -27.28% 60.73% -130.28% -
  Horiz. % 593.71% 58.15% 122.25% 115.09% 90.42% 230.28% 100.00%
NP 350,033 75,188 119,386 77,549 62,779 72,660 42,988 41.79%
  YoY % 365.54% -37.02% 53.95% 23.53% -13.60% 69.02% -
  Horiz. % 814.26% 174.90% 277.72% 180.40% 146.04% 169.02% 100.00%
NP to SH 347,895 74,665 117,571 77,713 62,456 72,274 42,373 41.99%
  YoY % 365.94% -36.49% 51.29% 24.43% -13.58% 70.57% -
  Horiz. % 821.03% 176.21% 277.47% 183.40% 147.40% 170.57% 100.00%
Tax Rate 17.06 % 8.57 % 11.04 % 15.25 % 14.87 % 27.76 % 22.00 % -4.15%
  YoY % 99.07% -22.37% -27.61% 2.56% -46.43% 26.18% -
  Horiz. % 77.55% 38.95% 50.18% 69.32% 67.59% 126.18% 100.00%
Total Cost 1,338,291 1,115,047 981,188 792,092 609,491 588,530 531,010 16.64%
  YoY % 20.02% 13.64% 23.87% 29.96% 3.56% 10.83% -
  Horiz. % 252.03% 209.99% 184.78% 149.17% 114.78% 110.83% 100.00%
Net Worth 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 1,346,257 16.12%
  YoY % 33.29% 10.79% 17.39% 7.96% 20.04% 9.21% -
  Horiz. % 245.32% 184.05% 166.12% 141.52% 131.09% 109.21% 100.00%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 256,014 89,402 87,950 75,206 75,097 49,418 43,427 34.37%
  YoY % 186.36% 1.65% 16.95% 0.14% 51.96% 13.79% -
  Horiz. % 589.52% 205.87% 202.52% 173.18% 172.93% 113.79% 100.00%
Div Payout % 73.59 % 119.74 % 74.81 % 96.77 % 120.24 % 68.38 % 102.49 % -5.37%
  YoY % -38.54% 60.06% -22.69% -19.52% 75.84% -33.28% -
  Horiz. % 71.80% 116.83% 72.99% 94.42% 117.32% 66.72% 100.00%
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 1,346,257 16.12%
  YoY % 33.29% 10.79% 17.39% 7.96% 20.04% 9.21% -
  Horiz. % 245.32% 184.05% 166.12% 141.52% 131.09% 109.21% 100.00%
NOSH 2,560,143 2,554,370 1,256,440 1,253,435 1,251,623 617,726 620,395 26.62%
  YoY % 0.23% 103.30% 0.24% 0.14% 102.62% -0.43% -
  Horiz. % 412.66% 411.73% 202.52% 202.04% 201.75% 99.57% 100.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 20.73 % 6.32 % 10.85 % 8.92 % 9.34 % 10.99 % 7.49 % 18.47%
  YoY % 228.01% -41.75% 21.64% -4.50% -15.01% 46.73% -
  Horiz. % 276.77% 84.38% 144.86% 119.09% 124.70% 146.73% 100.00%
ROE 10.53 % 3.01 % 5.26 % 4.08 % 3.54 % 4.92 % 3.15 % 22.26%
  YoY % 249.83% -42.78% 28.92% 15.25% -28.05% 56.19% -
  Horiz. % 334.29% 95.56% 166.98% 129.52% 112.38% 156.19% 100.00%
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 65.95 46.60 87.59 69.38 53.71 107.04 92.52 -5.48%
  YoY % 41.52% -46.80% 26.25% 29.18% -49.82% 15.69% -
  Horiz. % 71.28% 50.37% 94.67% 74.99% 58.05% 115.69% 100.00%
EPS 13.59 2.92 9.36 6.20 4.99 11.70 6.83 12.14%
  YoY % 365.41% -68.80% 50.97% 24.25% -57.35% 71.30% -
  Horiz. % 198.98% 42.75% 137.04% 90.78% 73.06% 171.30% 100.00%
DPS 10.00 3.50 7.00 6.00 6.00 8.00 7.00 6.12%
  YoY % 185.71% -50.00% 16.67% 0.00% -25.00% 14.29% -
  Horiz. % 142.86% 50.00% 100.00% 85.71% 85.71% 114.29% 100.00%
NAPS 1.2900 0.9700 1.7800 1.5200 1.4100 2.3800 2.1700 -8.30%
  YoY % 32.99% -45.51% 17.11% 7.80% -40.76% 9.68% -
  Horiz. % 59.45% 44.70% 82.03% 70.05% 64.98% 109.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,707,488
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 62.36 43.96 40.65 32.12 24.83 24.42 21.20 19.68%
  YoY % 41.86% 8.14% 26.56% 29.36% 1.68% 15.19% -
  Horiz. % 294.15% 207.36% 191.75% 151.51% 117.12% 115.19% 100.00%
EPS 12.85 2.76 4.34 2.87 2.31 2.67 1.57 41.92%
  YoY % 365.58% -36.41% 51.22% 24.24% -13.48% 70.06% -
  Horiz. % 818.47% 175.80% 276.43% 182.80% 147.13% 170.06% 100.00%
DPS 9.46 3.30 3.25 2.78 2.77 1.83 1.60 34.43%
  YoY % 186.67% 1.54% 16.91% 0.36% 51.37% 14.38% -
  Horiz. % 591.25% 206.25% 203.12% 173.75% 173.12% 114.37% 100.00%
NAPS 1.2198 0.9151 0.8260 0.7037 0.6518 0.5430 0.4972 16.12%
  YoY % 33.30% 10.79% 17.38% 7.96% 20.04% 9.21% -
  Horiz. % 245.33% 184.05% 166.13% 141.53% 131.09% 109.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 13.3000 5.0500 10.2600 5.2700 5.0700 5.4200 4.8400 -
P/RPS 20.17 10.84 11.71 7.60 9.44 5.06 5.23 25.20%
  YoY % 86.07% -7.43% 54.08% -19.49% 86.56% -3.25% -
  Horiz. % 385.66% 207.27% 223.90% 145.32% 180.50% 96.75% 100.00%
P/EPS 97.87 172.77 109.65 85.00 101.60 46.32 70.86 5.52%
  YoY % -43.35% 57.56% 29.00% -16.34% 119.34% -34.63% -
  Horiz. % 138.12% 243.82% 154.74% 119.95% 143.38% 65.37% 100.00%
EY 1.02 0.58 0.91 1.18 0.98 2.16 1.41 -5.25%
  YoY % 75.86% -36.26% -22.88% 20.41% -54.63% 53.19% -
  Horiz. % 72.34% 41.13% 64.54% 83.69% 69.50% 153.19% 100.00%
DY 0.75 0.69 0.68 1.14 1.18 1.48 1.45 -10.40%
  YoY % 8.70% 1.47% -40.35% -3.39% -20.27% 2.07% -
  Horiz. % 51.72% 47.59% 46.90% 78.62% 81.38% 102.07% 100.00%
P/NAPS 10.31 5.21 5.76 3.47 3.60 2.28 2.23 29.04%
  YoY % 97.89% -9.55% 65.99% -3.61% 57.89% 2.24% -
  Horiz. % 462.33% 233.63% 258.30% 155.61% 161.43% 102.24% 100.00%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 11/06/20 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 -
Price 17.3600 4.7100 11.6200 5.6100 4.9100 5.8700 4.5100 -
P/RPS 26.32 10.11 13.27 8.09 9.14 5.48 4.87 32.44%
  YoY % 160.34% -23.81% 64.03% -11.49% 66.79% 12.53% -
  Horiz. % 540.45% 207.60% 272.48% 166.12% 187.68% 112.53% 100.00%
P/EPS 127.75 161.13 124.18 90.48 98.40 50.17 66.03 11.62%
  YoY % -20.72% 29.76% 37.25% -8.05% 96.13% -24.02% -
  Horiz. % 193.47% 244.03% 188.07% 137.03% 149.02% 75.98% 100.00%
EY 0.78 0.62 0.81 1.11 1.02 1.99 1.51 -10.42%
  YoY % 25.81% -23.46% -27.03% 8.82% -48.74% 31.79% -
  Horiz. % 51.66% 41.06% 53.64% 73.51% 67.55% 131.79% 100.00%
DY 0.58 0.74 0.60 1.07 1.22 1.36 1.55 -15.10%
  YoY % -21.62% 23.33% -43.93% -12.30% -10.29% -12.26% -
  Horiz. % 37.42% 47.74% 38.71% 69.03% 78.71% 87.74% 100.00%
P/NAPS 13.46 4.86 6.53 3.69 3.48 2.47 2.08 36.47%
  YoY % 176.95% -25.57% 76.96% 6.03% 40.89% 18.75% -
  Horiz. % 647.12% 233.65% 313.94% 177.40% 167.31% 118.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

425  438  530  879 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 PWORTH 0.04+0.005 
 LUSTER 0.145+0.015 
 SAPNRG 0.13-0.005 
 MINHO-WC 0.19+0.12 
 NETX 0.020.00 
 XOX 0.27-0.005 
 LAMBO 0.060.00 
 RGB 0.165+0.005 
 HUBLINE 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers