Highlights

[TOPGLOV] YoY TTM Result on 2016-02-29 [#2]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 29-Feb-2016  [#2]
Profit Trend QoQ -     13.50%    YoY -     110.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 4,739,360 3,668,612 3,031,504 2,864,766 2,292,984 2,274,498 2,371,613 12.23%
  YoY % 29.19% 21.02% 5.82% 24.94% 0.81% -4.09% -
  Horiz. % 199.84% 154.69% 127.82% 120.79% 96.68% 95.91% 100.00%
PBT 543,545 437,135 341,577 528,010 232,998 222,381 262,081 12.92%
  YoY % 24.34% 27.98% -35.31% 126.62% 4.77% -15.15% -
  Horiz. % 207.40% 166.79% 130.33% 201.47% 88.90% 84.85% 100.00%
Tax -103,831 -45,467 -56,452 -117,974 -38,293 -35,608 -31,225 22.16%
  YoY % -128.37% 19.46% 52.15% -208.08% -7.54% -14.04% -
  Horiz. % 332.53% 145.61% 180.79% 377.82% 122.64% 114.04% 100.00%
NP 439,714 391,668 285,125 410,036 194,705 186,773 230,856 11.33%
  YoY % 12.27% 37.37% -30.46% 110.59% 4.25% -19.10% -
  Horiz. % 190.47% 169.66% 123.51% 177.62% 84.34% 80.90% 100.00%
NP to SH 435,010 390,790 284,143 407,984 193,444 180,524 225,646 11.56%
  YoY % 11.32% 37.53% -30.35% 110.91% 7.16% -20.00% -
  Horiz. % 192.78% 173.19% 125.92% 180.81% 85.73% 80.00% 100.00%
Tax Rate 19.10 % 10.40 % 16.53 % 22.34 % 16.43 % 16.01 % 11.91 % 8.19%
  YoY % 83.65% -37.08% -26.01% 35.97% 2.62% 34.42% -
  Horiz. % 160.37% 87.32% 138.79% 187.57% 137.95% 134.42% 100.00%
Total Cost 4,299,646 3,276,944 2,746,379 2,454,730 2,098,279 2,087,725 2,140,757 12.32%
  YoY % 31.21% 19.32% 11.88% 16.99% 0.51% -2.48% -
  Horiz. % 200.85% 153.07% 128.29% 114.67% 98.02% 97.52% 100.00%
Net Worth 2,503,271 2,108,917 1,891,576 1,776,817 1,233,641 1,352,055 1,342,971 10.93%
  YoY % 18.70% 11.49% 6.46% 44.03% -8.76% 0.68% -
  Horiz. % 186.40% 157.03% 140.85% 132.30% 91.86% 100.68% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 215,746 181,722 181,574 61,802 99,256 99,207 55,658 25.32%
  YoY % 18.72% 0.08% 193.80% -37.74% 0.05% 78.24% -
  Horiz. % 387.62% 326.49% 326.23% 111.04% 178.33% 178.24% 100.00%
Div Payout % 49.60 % 46.50 % 63.90 % 15.15 % 51.31 % 54.96 % 24.67 % 12.34%
  YoY % 6.67% -27.23% 321.78% -70.47% -6.64% 122.78% -
  Horiz. % 201.05% 188.49% 259.02% 61.41% 207.99% 222.78% 100.00%
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 2,503,271 2,108,917 1,891,576 1,776,817 1,233,641 1,352,055 1,342,971 10.93%
  YoY % 18.70% 11.49% 6.46% 44.03% -8.76% 0.68% -
  Horiz. % 186.40% 157.03% 140.85% 132.30% 91.86% 100.68% 100.00%
NOSH 2,554,359 1,255,308 1,252,699 1,251,279 616,820 620,208 618,880 26.64%
  YoY % 103.48% 0.21% 0.11% 102.86% -0.55% 0.21% -
  Horiz. % 412.74% 202.84% 202.41% 202.18% 99.67% 100.21% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 9.28 % 10.68 % 9.41 % 14.31 % 8.49 % 8.21 % 9.73 % -0.79%
  YoY % -13.11% 13.50% -34.24% 68.55% 3.41% -15.62% -
  Horiz. % 95.38% 109.76% 96.71% 147.07% 87.26% 84.38% 100.00%
ROE 17.38 % 18.53 % 15.02 % 22.96 % 15.68 % 13.35 % 16.80 % 0.57%
  YoY % -6.21% 23.37% -34.58% 46.43% 17.45% -20.54% -
  Horiz. % 103.45% 110.30% 89.40% 136.67% 93.33% 79.46% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 185.54 292.25 242.00 228.95 371.74 366.73 383.21 -11.38%
  YoY % -36.51% 20.76% 5.70% -38.41% 1.37% -4.30% -
  Horiz. % 48.42% 76.26% 63.15% 59.75% 97.01% 95.70% 100.00%
EPS 17.03 31.13 22.68 32.61 31.36 29.11 36.46 -11.91%
  YoY % -45.29% 37.26% -30.45% 3.99% 7.73% -20.16% -
  Horiz. % 46.71% 85.38% 62.21% 89.44% 86.01% 79.84% 100.00%
DPS 8.45 14.50 14.50 4.94 16.00 16.00 9.00 -1.04%
  YoY % -41.72% 0.00% 193.52% -69.12% 0.00% 77.78% -
  Horiz. % 93.89% 161.11% 161.11% 54.89% 177.78% 177.78% 100.00%
NAPS 0.9800 1.6800 1.5100 1.4200 2.0000 2.1800 2.1700 -12.40%
  YoY % -41.67% 11.26% 6.34% -29.00% -8.26% 0.46% -
  Horiz. % 45.16% 77.42% 69.59% 65.44% 92.17% 100.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 57.75 44.70 36.94 34.91 27.94 27.72 28.90 12.22%
  YoY % 29.19% 21.01% 5.81% 24.95% 0.79% -4.08% -
  Horiz. % 199.83% 154.67% 127.82% 120.80% 96.68% 95.92% 100.00%
EPS 5.30 4.76 3.46 4.97 2.36 2.20 2.75 11.55%
  YoY % 11.34% 37.57% -30.38% 110.59% 7.27% -20.00% -
  Horiz. % 192.73% 173.09% 125.82% 180.73% 85.82% 80.00% 100.00%
DPS 2.63 2.21 2.21 0.75 1.21 1.21 0.68 25.27%
  YoY % 19.00% 0.00% 194.67% -38.02% 0.00% 77.94% -
  Horiz. % 386.76% 325.00% 325.00% 110.29% 177.94% 177.94% 100.00%
NAPS 0.3050 0.2570 0.2305 0.2165 0.1503 0.1648 0.1636 10.93%
  YoY % 18.68% 11.50% 6.47% 44.05% -8.80% 0.73% -
  Horiz. % 186.43% 157.09% 140.89% 132.33% 91.87% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 4.5400 9.7100 5.0300 5.6300 5.0600 5.7700 5.4900 -
P/RPS 2.45 3.32 2.08 2.46 1.36 1.57 1.43 9.38%
  YoY % -26.20% 59.62% -15.45% 80.88% -13.38% 9.79% -
  Horiz. % 171.33% 232.17% 145.45% 172.03% 95.10% 109.79% 100.00%
P/EPS 26.66 31.19 22.18 17.27 16.13 19.82 15.06 9.98%
  YoY % -14.52% 40.62% 28.43% 7.07% -18.62% 31.61% -
  Horiz. % 177.03% 207.10% 147.28% 114.67% 107.10% 131.61% 100.00%
EY 3.75 3.21 4.51 5.79 6.20 5.04 6.64 -9.08%
  YoY % 16.82% -28.82% -22.11% -6.61% 23.02% -24.10% -
  Horiz. % 56.48% 48.34% 67.92% 87.20% 93.37% 75.90% 100.00%
DY 1.86 1.49 2.88 0.88 3.16 2.77 1.64 2.12%
  YoY % 24.83% -48.26% 227.27% -72.15% 14.08% 68.90% -
  Horiz. % 113.41% 90.85% 175.61% 53.66% 192.68% 168.90% 100.00%
P/NAPS 4.63 5.78 3.33 3.96 2.53 2.65 2.53 10.59%
  YoY % -19.90% 73.57% -15.91% 56.52% -4.53% 4.74% -
  Horiz. % 183.00% 228.46% 131.62% 156.52% 100.00% 104.74% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 22/03/19 15/03/18 16/03/17 16/03/16 18/03/15 20/03/14 14/03/13 -
Price 4.4300 9.8500 5.2000 5.2000 5.2000 5.2800 5.4100 -
P/RPS 2.39 3.37 2.15 2.27 1.40 1.44 1.41 9.19%
  YoY % -29.08% 56.74% -5.29% 62.14% -2.78% 2.13% -
  Horiz. % 169.50% 239.01% 152.48% 160.99% 99.29% 102.13% 100.00%
P/EPS 26.01 31.64 22.93 15.95 16.58 18.14 14.84 9.80%
  YoY % -17.79% 37.99% 43.76% -3.80% -8.60% 22.24% -
  Horiz. % 175.27% 213.21% 154.51% 107.48% 111.73% 122.24% 100.00%
EY 3.84 3.16 4.36 6.27 6.03 5.51 6.74 -8.95%
  YoY % 21.52% -27.52% -30.46% 3.98% 9.44% -18.25% -
  Horiz. % 56.97% 46.88% 64.69% 93.03% 89.47% 81.75% 100.00%
DY 1.91 1.47 2.79 0.95 3.08 3.03 1.66 2.36%
  YoY % 29.93% -47.31% 193.68% -69.16% 1.65% 82.53% -
  Horiz. % 115.06% 88.55% 168.07% 57.23% 185.54% 182.53% 100.00%
P/NAPS 4.52 5.86 3.44 3.66 2.60 2.42 2.49 10.44%
  YoY % -22.87% 70.35% -6.01% 40.77% 7.44% -2.81% -
  Horiz. % 181.53% 235.34% 138.15% 146.99% 104.42% 97.19% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

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