Highlights

[TOPGLOV] YoY Quarter Result on 2021-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 09-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2021
Quarter 31-May-2021  [#3]
Profit Trend QoQ -     -29.03%    YoY -     485.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 4,162,744 1,688,324 1,190,235 1,100,574 869,641 672,270 661,190 35.85%
  YoY % 146.56% 41.85% 8.15% 26.55% 29.36% 1.68% -
  Horiz. % 629.58% 255.35% 180.01% 166.45% 131.53% 101.68% 100.00%
PBT 2,603,506 422,020 82,239 134,209 91,504 73,743 100,581 71.91%
  YoY % 516.92% 413.16% -38.72% 46.67% 24.08% -26.68% -
  Horiz. % 2,588.47% 419.58% 81.76% 133.43% 90.98% 73.32% 100.00%
Tax -539,080 -71,987 -7,051 -14,823 -13,955 -10,964 -27,921 63.72%
  YoY % -648.86% -920.95% 52.43% -6.22% -27.28% 60.73% -
  Horiz. % 1,930.73% 257.82% 25.25% 53.09% 49.98% 39.27% 100.00%
NP 2,064,426 350,033 75,188 119,386 77,549 62,779 72,660 74.59%
  YoY % 489.78% 365.54% -37.02% 53.95% 23.53% -13.60% -
  Horiz. % 2,841.21% 481.74% 103.48% 164.31% 106.73% 86.40% 100.00%
NP to SH 2,036,165 347,895 74,665 117,571 77,713 62,456 72,274 74.35%
  YoY % 485.28% 365.94% -36.49% 51.29% 24.43% -13.58% -
  Horiz. % 2,817.29% 481.36% 103.31% 162.67% 107.53% 86.42% 100.00%
Tax Rate 20.71 % 17.06 % 8.57 % 11.04 % 15.25 % 14.87 % 27.76 % -4.76%
  YoY % 21.40% 99.07% -22.37% -27.61% 2.56% -46.43% -
  Horiz. % 74.60% 61.46% 30.87% 39.77% 54.94% 53.57% 100.00%
Total Cost 2,098,318 1,338,291 1,115,047 981,188 792,092 609,491 588,530 23.58%
  YoY % 56.79% 20.02% 13.64% 23.87% 29.96% 3.56% -
  Horiz. % 356.54% 227.40% 189.46% 166.72% 134.59% 103.56% 100.00%
Net Worth 6,883,963 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 29.31%
  YoY % 108.44% 33.29% 10.79% 17.39% 7.96% 20.04% -
  Horiz. % 468.24% 224.64% 168.53% 152.12% 129.59% 120.04% 100.00%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 1,440,829 256,014 89,402 87,950 75,206 75,097 49,418 75.35%
  YoY % 462.79% 186.36% 1.65% 16.95% 0.14% 51.96% -
  Horiz. % 2,915.59% 518.06% 180.91% 177.97% 152.18% 151.96% 100.00%
Div Payout % 70.76 % 73.59 % 119.74 % 74.81 % 96.77 % 120.24 % 68.38 % 0.57%
  YoY % -3.85% -38.54% 60.06% -22.69% -19.52% 75.84% -
  Horiz. % 103.48% 107.62% 175.11% 109.40% 141.52% 175.84% 100.00%
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 6,883,963 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 29.31%
  YoY % 108.44% 33.29% 10.79% 17.39% 7.96% 20.04% -
  Horiz. % 468.24% 224.64% 168.53% 152.12% 129.59% 120.04% 100.00%
NOSH 8,004,609 2,560,143 2,554,370 1,256,440 1,253,435 1,251,623 617,726 53.20%
  YoY % 212.66% 0.23% 103.30% 0.24% 0.14% 102.62% -
  Horiz. % 1,295.82% 414.45% 413.51% 203.40% 202.91% 202.62% 100.00%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 49.59 % 20.73 % 6.32 % 10.85 % 8.92 % 9.34 % 10.99 % 28.52%
  YoY % 139.22% 228.01% -41.75% 21.64% -4.50% -15.01% -
  Horiz. % 451.23% 188.63% 57.51% 98.73% 81.16% 84.99% 100.00%
ROE 29.58 % 10.53 % 3.01 % 5.26 % 4.08 % 3.54 % 4.92 % 34.81%
  YoY % 180.91% 249.83% -42.78% 28.92% 15.25% -28.05% -
  Horiz. % 601.22% 214.02% 61.18% 106.91% 82.93% 71.95% 100.00%
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 52.00 65.95 46.60 87.59 69.38 53.71 107.04 -11.33%
  YoY % -21.15% 41.52% -46.80% 26.25% 29.18% -49.82% -
  Horiz. % 48.58% 61.61% 43.54% 81.83% 64.82% 50.18% 100.00%
EPS 25.44 13.59 2.92 9.36 6.20 4.99 11.70 13.81%
  YoY % 87.20% 365.41% -68.80% 50.97% 24.25% -57.35% -
  Horiz. % 217.44% 116.15% 24.96% 80.00% 52.99% 42.65% 100.00%
DPS 18.00 10.00 3.50 7.00 6.00 6.00 8.00 14.46%
  YoY % 80.00% 185.71% -50.00% 16.67% 0.00% -25.00% -
  Horiz. % 225.00% 125.00% 43.75% 87.50% 75.00% 75.00% 100.00%
NAPS 0.8600 1.2900 0.9700 1.7800 1.5200 1.4100 2.3800 -15.59%
  YoY % -33.33% 32.99% -45.51% 17.11% 7.80% -40.76% -
  Horiz. % 36.13% 54.20% 40.76% 74.79% 63.87% 59.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 50.72 20.57 14.50 13.41 10.60 8.19 8.06 35.84%
  YoY % 146.57% 41.86% 8.13% 26.51% 29.43% 1.61% -
  Horiz. % 629.28% 255.21% 179.90% 166.38% 131.51% 101.61% 100.00%
EPS 24.81 4.24 0.91 1.43 0.95 0.76 0.88 74.37%
  YoY % 485.14% 365.93% -36.36% 50.53% 25.00% -13.64% -
  Horiz. % 2,819.32% 481.82% 103.41% 162.50% 107.95% 86.36% 100.00%
DPS 17.56 3.12 1.09 1.07 0.92 0.92 0.60 75.46%
  YoY % 462.82% 186.24% 1.87% 16.30% 0.00% 53.33% -
  Horiz. % 2,926.67% 520.00% 181.67% 178.33% 153.33% 153.33% 100.00%
NAPS 0.8388 0.4024 0.3019 0.2725 0.2322 0.2150 0.1791 29.32%
  YoY % 108.45% 33.29% 10.79% 17.36% 8.00% 20.04% -
  Horiz. % 468.34% 224.68% 168.57% 152.15% 129.65% 120.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 5.1800 13.3000 5.0500 10.2600 5.2700 5.0700 5.4200 -
P/RPS 9.96 20.17 10.84 11.71 7.60 9.44 5.06 11.94%
  YoY % -50.62% 86.07% -7.43% 54.08% -19.49% 86.56% -
  Horiz. % 196.84% 398.62% 214.23% 231.42% 150.20% 186.56% 100.00%
P/EPS 20.36 97.87 172.77 109.65 85.00 101.60 46.32 -12.79%
  YoY % -79.20% -43.35% 57.56% 29.00% -16.34% 119.34% -
  Horiz. % 43.96% 211.29% 372.99% 236.72% 183.51% 219.34% 100.00%
EY 4.91 1.02 0.58 0.91 1.18 0.98 2.16 14.65%
  YoY % 381.37% 75.86% -36.26% -22.88% 20.41% -54.63% -
  Horiz. % 227.31% 47.22% 26.85% 42.13% 54.63% 45.37% 100.00%
DY 3.47 0.75 0.69 0.68 1.14 1.18 1.48 15.24%
  YoY % 362.67% 8.70% 1.47% -40.35% -3.39% -20.27% -
  Horiz. % 234.46% 50.68% 46.62% 45.95% 77.03% 79.73% 100.00%
P/NAPS 6.02 10.31 5.21 5.76 3.47 3.60 2.28 17.55%
  YoY % -41.61% 97.89% -9.55% 65.99% -3.61% 57.89% -
  Horiz. % 264.04% 452.19% 228.51% 252.63% 152.19% 157.89% 100.00%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 09/06/21 11/06/20 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 -
Price 4.8800 17.3600 4.7100 11.6200 5.6100 4.9100 5.8700 -
P/RPS 9.38 26.32 10.11 13.27 8.09 9.14 5.48 9.36%
  YoY % -64.36% 160.34% -23.81% 64.03% -11.49% 66.79% -
  Horiz. % 171.17% 480.29% 184.49% 242.15% 147.63% 166.79% 100.00%
P/EPS 19.18 127.75 161.13 124.18 90.48 98.40 50.17 -14.80%
  YoY % -84.99% -20.72% 29.76% 37.25% -8.05% 96.13% -
  Horiz. % 38.23% 254.63% 321.17% 247.52% 180.35% 196.13% 100.00%
EY 5.21 0.78 0.62 0.81 1.11 1.02 1.99 17.38%
  YoY % 567.95% 25.81% -23.46% -27.03% 8.82% -48.74% -
  Horiz. % 261.81% 39.20% 31.16% 40.70% 55.78% 51.26% 100.00%
DY 3.69 0.58 0.74 0.60 1.07 1.22 1.36 18.08%
  YoY % 536.21% -21.62% 23.33% -43.93% -12.30% -10.29% -
  Horiz. % 271.32% 42.65% 54.41% 44.12% 78.68% 89.71% 100.00%
P/NAPS 5.67 13.46 4.86 6.53 3.69 3.48 2.47 14.84%
  YoY % -57.88% 176.95% -25.57% 76.96% 6.03% 40.89% -
  Horiz. % 229.55% 544.94% 196.76% 264.37% 149.39% 140.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

1436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.600.00 
 UCREST 0.3550.00 
 PUC 0.1550.00 
 WILLOW 0.440.00 
 IRIS 0.2850.00 
 BTECH 0.4950.00 
 3A 0.9150.00 
 M3TECH 0.070.00 
 LAMBO 0.0150.00 
 NETX 0.0950.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS