Highlights

[TOPGLOV] YoY TTM Result on 2020-11-30 [#1]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 09-Dec-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2021
Quarter 30-Nov-2020  [#1]
Profit Trend QoQ -     121.28%    YoY -     1,010.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 10,786,470 4,748,894 4,537,835 3,561,709 2,873,822 2,743,158 2,269,008 29.64%
  YoY % 127.14% 4.65% 27.41% 23.94% 4.76% 20.90% -
  Horiz. % 475.38% 209.29% 199.99% 156.97% 126.66% 120.90% 100.00%
PBT 5,271,473 414,321 542,599 415,339 370,690 465,754 213,522 70.56%
  YoY % 1,172.32% -23.64% 30.64% 12.04% -20.41% 118.13% -
  Horiz. % 2,468.82% 194.04% 254.12% 194.52% 173.61% 218.13% 100.00%
Tax -1,074,226 -40,623 -99,572 -50,459 -63,529 -104,663 -32,890 78.69%
  YoY % -2,544.38% 59.20% -97.33% 20.57% 39.30% -218.22% -
  Horiz. % 3,266.12% 123.51% 302.74% 153.42% 193.16% 318.22% 100.00%
NP 4,197,247 373,698 443,027 364,880 307,161 361,091 180,632 68.84%
  YoY % 1,023.17% -15.65% 21.42% 18.79% -14.94% 99.90% -
  Horiz. % 2,323.65% 206.88% 245.26% 202.00% 170.05% 199.90% 100.00%
NP to SH 4,131,348 371,935 438,228 364,834 305,696 359,446 178,929 68.67%
  YoY % 1,010.77% -15.13% 20.12% 19.35% -14.95% 100.89% -
  Horiz. % 2,308.93% 207.87% 244.92% 203.90% 170.85% 200.89% 100.00%
Tax Rate 20.38 % 9.80 % 18.35 % 12.15 % 17.14 % 22.47 % 15.40 % 4.78%
  YoY % 107.96% -46.59% 51.03% -29.11% -23.72% 45.91% -
  Horiz. % 132.34% 63.64% 119.16% 78.90% 111.30% 145.91% 100.00%
Total Cost 6,589,223 4,375,196 4,094,808 3,196,829 2,566,661 2,382,067 2,088,376 21.09%
  YoY % 50.60% 6.85% 28.09% 24.55% 7.75% 14.06% -
  Horiz. % 315.52% 209.50% 196.08% 153.08% 122.90% 114.06% 100.00%
Net Worth 5,530,804 2,580,559 2,477,618 2,107,270 1,917,469 1,243,682 1,451,187 24.96%
  YoY % 114.33% 4.15% 17.57% 9.90% 54.18% -14.30% -
  Horiz. % 381.12% 177.82% 170.73% 145.21% 132.13% 85.70% 100.00%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 2,266,998 191,826 215,746 181,722 181,574 61,802 99,256 68.36%
  YoY % 1,081.80% -11.09% 18.72% 0.08% 193.80% -37.74% -
  Horiz. % 2,283.97% 193.26% 217.36% 183.08% 182.93% 62.26% 100.00%
Div Payout % 54.87 % 51.58 % 49.23 % 49.81 % 59.40 % 17.19 % 55.47 % -0.18%
  YoY % 6.38% 4.77% -1.16% -16.14% 245.55% -69.01% -
  Horiz. % 98.92% 92.99% 88.75% 89.80% 107.08% 30.99% 100.00%
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 5,530,804 2,580,559 2,477,618 2,107,270 1,917,469 1,243,682 1,451,187 24.96%
  YoY % 114.33% 4.15% 17.57% 9.90% 54.18% -14.30% -
  Horiz. % 381.12% 177.82% 170.73% 145.21% 132.13% 85.70% 100.00%
NOSH 8,015,659 2,555,009 2,554,246 1,254,328 1,253,247 621,841 620,165 53.13%
  YoY % 213.72% 0.03% 103.63% 0.09% 101.54% 0.27% -
  Horiz. % 1,292.50% 411.99% 411.87% 202.26% 202.08% 100.27% 100.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 38.91 % 7.87 % 9.76 % 10.24 % 10.69 % 13.16 % 7.96 % 30.24%
  YoY % 394.41% -19.36% -4.69% -4.21% -18.77% 65.33% -
  Horiz. % 488.82% 98.87% 122.61% 128.64% 134.30% 165.33% 100.00%
ROE 74.70 % 14.41 % 17.69 % 17.31 % 15.94 % 28.90 % 12.33 % 34.98%
  YoY % 418.39% -18.54% 2.20% 8.59% -44.84% 134.39% -
  Horiz. % 605.84% 116.87% 143.47% 140.39% 129.28% 234.39% 100.00%
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 134.57 185.87 177.66 283.95 229.31 441.13 365.87 -15.34%
  YoY % -27.60% 4.62% -37.43% 23.83% -48.02% 20.57% -
  Horiz. % 36.78% 50.80% 48.56% 77.61% 62.68% 120.57% 100.00%
EPS 51.54 14.56 17.16 29.09 24.39 57.80 28.85 10.14%
  YoY % 253.98% -15.15% -41.01% 19.27% -57.80% 100.35% -
  Horiz. % 178.65% 50.47% 59.48% 100.83% 84.54% 200.35% 100.00%
DPS 28.28 7.50 8.45 14.50 14.50 10.00 16.00 9.95%
  YoY % 277.07% -11.24% -41.72% 0.00% 45.00% -37.50% -
  Horiz. % 176.75% 46.88% 52.81% 90.62% 90.62% 62.50% 100.00%
NAPS 0.6900 1.0100 0.9700 1.6800 1.5300 2.0000 2.3400 -18.40%
  YoY % -31.68% 4.12% -42.26% 9.80% -23.50% -14.53% -
  Horiz. % 29.49% 43.16% 41.45% 71.79% 65.38% 85.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,694
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 131.44 57.87 55.29 43.40 35.02 33.43 27.65 29.64%
  YoY % 127.13% 4.67% 27.40% 23.93% 4.76% 20.90% -
  Horiz. % 475.37% 209.29% 199.96% 156.96% 126.65% 120.90% 100.00%
EPS 50.34 4.53 5.34 4.45 3.72 4.38 2.18 68.67%
  YoY % 1,011.26% -15.17% 20.00% 19.62% -15.07% 100.92% -
  Horiz. % 2,309.17% 207.80% 244.95% 204.13% 170.64% 200.92% 100.00%
DPS 27.62 2.34 2.63 2.21 2.21 0.75 1.21 68.34%
  YoY % 1,080.34% -11.03% 19.00% 0.00% 194.67% -38.02% -
  Horiz. % 2,282.64% 193.39% 217.36% 182.64% 182.64% 61.98% 100.00%
NAPS 0.6739 0.3144 0.3019 0.2568 0.2336 0.1515 0.1768 24.96%
  YoY % 114.34% 4.14% 17.56% 9.93% 54.19% -14.31% -
  Horiz. % 381.17% 177.83% 170.76% 145.25% 132.13% 85.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 7.1200 4.5000 5.9700 6.7300 5.2800 9.7100 4.6100 -
P/RPS 5.29 2.42 3.36 2.37 2.30 2.20 1.26 26.99%
  YoY % 118.60% -27.98% 41.77% 3.04% 4.55% 74.60% -
  Horiz. % 419.84% 192.06% 266.67% 188.10% 182.54% 174.60% 100.00%
P/EPS 13.81 30.91 34.80 23.14 21.65 16.80 15.98 -2.40%
  YoY % -55.32% -11.18% 50.39% 6.88% 28.87% 5.13% -
  Horiz. % 86.42% 193.43% 217.77% 144.81% 135.48% 105.13% 100.00%
EY 7.24 3.23 2.87 4.32 4.62 5.95 6.26 2.45%
  YoY % 124.15% 12.54% -33.56% -6.49% -22.35% -4.95% -
  Horiz. % 115.65% 51.60% 45.85% 69.01% 73.80% 95.05% 100.00%
DY 3.97 1.67 1.41 2.15 2.75 1.03 3.47 2.27%
  YoY % 137.72% 18.44% -34.42% -21.82% 166.99% -70.32% -
  Horiz. % 114.41% 48.13% 40.63% 61.96% 79.25% 29.68% 100.00%
P/NAPS 10.32 4.46 6.15 4.01 3.45 4.86 1.97 31.75%
  YoY % 131.39% -27.48% 53.37% 16.23% -29.01% 146.70% -
  Horiz. % 523.86% 226.40% 312.18% 203.55% 175.13% 246.70% 100.00%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 09/12/20 17/12/19 17/12/18 19/12/17 15/12/16 15/12/15 16/12/14 -
Price 6.8400 4.6600 5.7400 7.4800 5.0600 11.8600 4.3000 -
P/RPS 5.08 2.51 3.23 2.63 2.21 2.69 1.18 27.52%
  YoY % 102.39% -22.29% 22.81% 19.00% -17.84% 127.97% -
  Horiz. % 430.51% 212.71% 273.73% 222.88% 187.29% 227.97% 100.00%
P/EPS 13.27 32.01 33.46 25.72 20.74 20.52 14.90 -1.91%
  YoY % -58.54% -4.33% 30.09% 24.01% 1.07% 37.72% -
  Horiz. % 89.06% 214.83% 224.56% 172.62% 139.19% 137.72% 100.00%
EY 7.54 3.12 2.99 3.89 4.82 4.87 6.71 1.96%
  YoY % 141.67% 4.35% -23.14% -19.29% -1.03% -27.42% -
  Horiz. % 112.37% 46.50% 44.56% 57.97% 71.83% 72.58% 100.00%
DY 4.13 1.61 1.47 1.94 2.87 0.84 3.72 1.76%
  YoY % 156.52% 9.52% -24.23% -32.40% 241.67% -77.42% -
  Horiz. % 111.02% 43.28% 39.52% 52.15% 77.15% 22.58% 100.00%
P/NAPS 9.91 4.61 5.92 4.45 3.31 5.93 1.84 32.36%
  YoY % 114.97% -22.13% 33.03% 34.44% -44.18% 222.28% -
  Horiz. % 538.59% 250.54% 321.74% 241.85% 179.89% 322.28% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

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