Highlights

[TOPGLOV] YoY TTM Result on 2011-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 30-Nov-2011  [#1]
Profit Trend QoQ -     -4.08%    YoY -     -49.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 2,269,008 2,302,645 2,344,186 2,117,250 2,098,641 1,615,301 1,427,524 8.03%
  YoY % -1.46% -1.77% 10.72% 0.89% 29.92% 13.15% -
  Horiz. % 158.95% 161.30% 164.21% 148.32% 147.01% 113.15% 100.00%
PBT 213,522 233,661 269,494 142,629 262,723 265,337 143,365 6.86%
  YoY % -8.62% -13.30% 88.95% -45.71% -0.99% 85.08% -
  Horiz. % 148.94% 162.98% 187.98% 99.49% 183.25% 185.08% 100.00%
Tax -32,890 -37,782 -35,768 -31,375 -42,527 -65,234 -30,534 1.25%
  YoY % 12.95% -5.63% -14.00% 26.22% 34.81% -113.64% -
  Horiz. % 107.72% 123.74% 117.14% 102.75% 139.28% 213.64% 100.00%
NP 180,632 195,879 233,726 111,254 220,196 200,103 112,831 8.15%
  YoY % -7.78% -16.19% 110.08% -49.48% 10.04% 77.35% -
  Horiz. % 160.09% 173.60% 207.15% 98.60% 195.16% 177.35% 100.00%
NP to SH 178,929 189,285 228,786 108,473 216,073 200,182 114,841 7.67%
  YoY % -5.47% -17.27% 110.92% -49.80% 7.94% 74.31% -
  Horiz. % 155.81% 164.82% 199.22% 94.45% 188.15% 174.31% 100.00%
Tax Rate 15.40 % 16.17 % 13.27 % 22.00 % 16.19 % 24.59 % 21.30 % -5.26%
  YoY % -4.76% 21.85% -39.68% 35.89% -34.16% 15.45% -
  Horiz. % 72.30% 75.92% 62.30% 103.29% 76.01% 115.45% 100.00%
Total Cost 2,088,376 2,106,766 2,110,460 2,005,996 1,878,445 1,415,198 1,314,693 8.01%
  YoY % -0.87% -0.18% 5.21% 6.79% 32.73% 7.64% -
  Horiz. % 158.85% 160.25% 160.53% 152.58% 142.88% 107.64% 100.00%
Net Worth 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 594,421 710,860 12.62%
  YoY % 1.34% 6.64% 13.04% 1.12% 97.65% -16.38% -
  Horiz. % 204.15% 201.45% 188.92% 167.12% 165.27% 83.62% 100.00%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 99,256 99,207 55,658 68,003 64,393 42,849 32,708 20.31%
  YoY % 0.05% 78.24% -18.15% 5.61% 50.28% 31.00% -
  Horiz. % 303.46% 303.30% 170.16% 207.91% 196.87% 131.00% 100.00%
Div Payout % 55.47 % 52.41 % 24.33 % 62.69 % 29.80 % 21.41 % 28.48 % 11.75%
  YoY % 5.84% 115.41% -61.19% 110.37% 39.19% -24.82% -
  Horiz. % 194.77% 184.02% 85.43% 220.12% 104.63% 75.18% 100.00%
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 594,421 710,860 12.62%
  YoY % 1.34% 6.64% 13.04% 1.12% 97.65% -16.38% -
  Horiz. % 204.15% 201.45% 188.92% 167.12% 165.27% 83.62% 100.00%
NOSH 620,165 619,938 618,858 618,740 618,353 297,210 294,474 13.21%
  YoY % 0.04% 0.17% 0.02% 0.06% 108.05% 0.93% -
  Horiz. % 210.60% 210.52% 210.16% 210.12% 209.99% 100.93% 100.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 7.96 % 8.51 % 9.97 % 5.25 % 10.49 % 12.39 % 7.90 % 0.13%
  YoY % -6.46% -14.64% 89.90% -49.95% -15.33% 56.84% -
  Horiz. % 100.76% 107.72% 126.20% 66.46% 132.78% 156.84% 100.00%
ROE 12.33 % 13.22 % 17.04 % 9.13 % 18.39 % 33.68 % 16.16 % -4.41%
  YoY % -6.73% -22.42% 86.64% -50.35% -45.40% 108.42% -
  Horiz. % 76.30% 81.81% 105.45% 56.50% 113.80% 208.42% 100.00%
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 365.87 371.43 378.79 342.19 339.39 543.49 484.77 -4.58%
  YoY % -1.50% -1.94% 10.70% 0.83% -37.55% 12.11% -
  Horiz. % 75.47% 76.62% 78.14% 70.59% 70.01% 112.11% 100.00%
EPS 28.85 30.53 36.97 17.53 34.94 67.35 39.00 -4.90%
  YoY % -5.50% -17.42% 110.90% -49.83% -48.12% 72.69% -
  Horiz. % 73.97% 78.28% 94.79% 44.95% 89.59% 172.69% 100.00%
DPS 16.00 16.00 9.00 11.00 10.41 14.50 11.11 6.26%
  YoY % 0.00% 77.78% -18.18% 5.67% -28.21% 30.51% -
  Horiz. % 144.01% 144.01% 81.01% 99.01% 93.70% 130.51% 100.00%
NAPS 2.3400 2.3100 2.1700 1.9200 1.9000 2.0000 2.4140 -0.52%
  YoY % 1.30% 6.45% 13.02% 1.05% -5.00% -17.15% -
  Horiz. % 96.93% 95.69% 89.89% 79.54% 78.71% 82.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 27.65 28.06 28.56 25.80 25.57 19.68 17.39 8.03%
  YoY % -1.46% -1.75% 10.70% 0.90% 29.93% 13.17% -
  Horiz. % 159.00% 161.36% 164.23% 148.36% 147.04% 113.17% 100.00%
EPS 2.18 2.31 2.79 1.32 2.63 2.44 1.40 7.66%
  YoY % -5.63% -17.20% 111.36% -49.81% 7.79% 74.29% -
  Horiz. % 155.71% 165.00% 199.29% 94.29% 187.86% 174.29% 100.00%
DPS 1.21 1.21 0.68 0.83 0.78 0.52 0.40 20.25%
  YoY % 0.00% 77.94% -18.07% 6.41% 50.00% 30.00% -
  Horiz. % 302.50% 302.50% 170.00% 207.50% 195.00% 130.00% 100.00%
NAPS 0.1768 0.1745 0.1636 0.1448 0.1432 0.0724 0.0866 12.63%
  YoY % 1.32% 6.66% 12.98% 1.12% 97.79% -16.40% -
  Horiz. % 204.16% 201.50% 188.91% 167.21% 165.36% 83.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 4.6100 5.7200 5.6400 4.6100 5.7000 9.1500 3.6800 -
P/RPS 1.26 1.54 1.49 1.35 1.68 1.68 0.76 8.79%
  YoY % -18.18% 3.36% 10.37% -19.64% 0.00% 121.05% -
  Horiz. % 165.79% 202.63% 196.05% 177.63% 221.05% 221.05% 100.00%
P/EPS 15.98 18.73 15.26 26.30 16.31 13.59 9.44 9.16%
  YoY % -14.68% 22.74% -41.98% 61.25% 20.01% 43.96% -
  Horiz. % 169.28% 198.41% 161.65% 278.60% 172.78% 143.96% 100.00%
EY 6.26 5.34 6.55 3.80 6.13 7.36 10.60 -8.40%
  YoY % 17.23% -18.47% 72.37% -38.01% -16.71% -30.57% -
  Horiz. % 59.06% 50.38% 61.79% 35.85% 57.83% 69.43% 100.00%
DY 3.47 2.80 1.60 2.39 1.83 1.58 3.02 2.34%
  YoY % 23.93% 75.00% -33.05% 30.60% 15.82% -47.68% -
  Horiz. % 114.90% 92.72% 52.98% 79.14% 60.60% 52.32% 100.00%
P/NAPS 1.97 2.48 2.60 2.40 3.00 4.58 1.52 4.41%
  YoY % -20.56% -4.62% 8.33% -20.00% -34.50% 201.32% -
  Horiz. % 129.61% 163.16% 171.05% 157.89% 197.37% 301.32% 100.00%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 16/12/14 17/12/13 13/12/12 16/12/11 15/12/10 16/12/09 06/01/09 -
Price 4.3000 5.8000 5.7000 4.4400 5.4500 9.5000 4.0200 -
P/RPS 1.18 1.56 1.50 1.30 1.61 1.75 0.83 6.04%
  YoY % -24.36% 4.00% 15.38% -19.25% -8.00% 110.84% -
  Horiz. % 142.17% 187.95% 180.72% 156.63% 193.98% 210.84% 100.00%
P/EPS 14.90 19.00 15.42 25.33 15.60 14.10 10.31 6.33%
  YoY % -21.58% 23.22% -39.12% 62.37% 10.64% 36.76% -
  Horiz. % 144.52% 184.29% 149.56% 245.68% 151.31% 136.76% 100.00%
EY 6.71 5.26 6.49 3.95 6.41 7.09 9.70 -5.95%
  YoY % 27.57% -18.95% 64.30% -38.38% -9.59% -26.91% -
  Horiz. % 69.18% 54.23% 66.91% 40.72% 66.08% 73.09% 100.00%
DY 3.72 2.76 1.58 2.48 1.91 1.53 2.76 5.10%
  YoY % 34.78% 74.68% -36.29% 29.84% 24.84% -44.57% -
  Horiz. % 134.78% 100.00% 57.25% 89.86% 69.20% 55.43% 100.00%
P/NAPS 1.84 2.51 2.63 2.31 2.87 4.75 1.67 1.63%
  YoY % -26.69% -4.56% 13.85% -19.51% -39.58% 184.43% -
  Horiz. % 110.18% 150.30% 157.49% 138.32% 171.86% 284.43% 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