Highlights

[TOPGLOV] YoY TTM Result on 2013-08-31 [#4]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 11-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 31-Aug-2013  [#4]
Profit Trend QoQ -     -7.36%    YoY -     -3.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 2,888,515 2,510,510 2,275,366 2,313,234 2,314,454 2,053,916 2,079,432 5.62%
  YoY % 15.06% 10.33% -1.64% -0.05% 12.68% -1.23% -
  Horiz. % 138.91% 120.73% 109.42% 111.24% 111.30% 98.77% 100.00%
PBT 442,202 363,538 216,310 242,204 240,702 145,443 304,961 6.38%
  YoY % 21.64% 68.06% -10.69% 0.62% 65.50% -52.31% -
  Horiz. % 145.00% 119.21% 70.93% 79.42% 78.93% 47.69% 100.00%
Tax -79,763 -82,346 -32,745 -39,375 -33,417 -30,311 -54,550 6.53%
  YoY % 3.14% -151.48% 16.84% -17.83% -10.25% 44.43% -
  Horiz. % 146.22% 150.96% 60.03% 72.18% 61.26% 55.57% 100.00%
NP 362,439 281,192 183,565 202,829 207,285 115,132 250,411 6.35%
  YoY % 28.89% 53.18% -9.50% -2.15% 80.04% -54.02% -
  Horiz. % 144.74% 112.29% 73.31% 81.00% 82.78% 45.98% 100.00%
NP to SH 360,729 279,781 180,523 196,500 202,726 113,091 245,231 6.64%
  YoY % 28.93% 54.98% -8.13% -3.07% 79.26% -53.88% -
  Horiz. % 147.10% 114.09% 73.61% 80.13% 82.67% 46.12% 100.00%
Tax Rate 18.04 % 22.65 % 15.14 % 16.26 % 13.88 % 20.84 % 17.89 % 0.14%
  YoY % -20.35% 49.60% -6.89% 17.15% -33.40% 16.49% -
  Horiz. % 100.84% 126.61% 84.63% 90.89% 77.59% 116.49% 100.00%
Total Cost 2,526,076 2,229,318 2,091,801 2,110,405 2,107,169 1,938,784 1,829,021 5.52%
  YoY % 13.31% 6.57% -0.88% 0.15% 8.69% 6.00% -
  Horiz. % 138.11% 121.89% 114.37% 115.38% 115.21% 106.00% 100.00%
Net Worth 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 8.55%
  YoY % 47.92% -11.41% 3.67% 5.17% 11.94% 2.35% -
  Horiz. % 163.69% 110.66% 124.92% 120.50% 114.57% 102.35% 100.00%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 181,574 61,802 99,256 99,207 55,658 68,003 64,393 18.84%
  YoY % 193.80% -37.74% 0.05% 78.24% -18.15% 5.61% -
  Horiz. % 281.98% 95.98% 154.14% 154.07% 86.44% 105.61% 100.00%
Div Payout % 50.34 % 22.09 % 54.98 % 50.49 % 27.46 % 60.13 % 26.26 % 11.44%
  YoY % 127.89% -59.82% 8.89% 83.87% -54.33% 128.98% -
  Horiz. % 191.70% 84.12% 209.37% 192.27% 104.57% 228.98% 100.00%
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 8.55%
  YoY % 47.92% -11.41% 3.67% 5.17% 11.94% 2.35% -
  Horiz. % 163.69% 110.66% 124.92% 120.50% 114.57% 102.35% 100.00%
NOSH 1,252,671 618,219 620,324 620,428 618,432 618,151 617,301 12.51%
  YoY % 102.63% -0.34% -0.02% 0.32% 0.05% 0.14% -
  Horiz. % 202.93% 100.15% 100.49% 100.51% 100.18% 100.14% 100.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 12.55 % 11.20 % 8.07 % 8.77 % 8.96 % 5.61 % 12.04 % 0.69%
  YoY % 12.05% 38.79% -7.98% -2.12% 59.71% -53.41% -
  Horiz. % 104.24% 93.02% 67.03% 72.84% 74.42% 46.59% 100.00%
ROE 19.72 % 22.63 % 12.93 % 14.60 % 15.84 % 9.89 % 21.95 % -1.77%
  YoY % -12.86% 75.02% -11.44% -7.83% 60.16% -54.94% -
  Horiz. % 89.84% 103.10% 58.91% 66.51% 72.16% 45.06% 100.00%
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 230.59 406.09 366.80 372.84 374.25 332.27 336.86 -6.12%
  YoY % -43.22% 10.71% -1.62% -0.38% 12.63% -1.36% -
  Horiz. % 68.45% 120.55% 108.89% 110.68% 111.10% 98.64% 100.00%
EPS 28.80 45.26 29.10 31.67 32.78 18.30 39.73 -5.22%
  YoY % -36.37% 55.53% -8.11% -3.39% 79.13% -53.94% -
  Horiz. % 72.49% 113.92% 73.24% 79.71% 82.51% 46.06% 100.00%
DPS 14.49 10.00 16.00 16.00 9.00 11.00 10.43 5.63%
  YoY % 44.90% -37.50% 0.00% 77.78% -18.18% 5.47% -
  Horiz. % 138.93% 95.88% 153.40% 153.40% 86.29% 105.47% 100.00%
NAPS 1.4600 2.0000 2.2500 2.1700 2.0700 1.8500 1.8100 -3.51%
  YoY % -27.00% -11.11% 3.69% 4.83% 11.89% 2.21% -
  Horiz. % 80.66% 110.50% 124.31% 119.89% 114.36% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,694
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 35.20 30.59 27.73 28.19 28.20 25.03 25.34 5.63%
  YoY % 15.07% 10.31% -1.63% -0.04% 12.66% -1.22% -
  Horiz. % 138.91% 120.72% 109.43% 111.25% 111.29% 98.78% 100.00%
EPS 4.40 3.41 2.20 2.39 2.47 1.38 2.99 6.64%
  YoY % 29.03% 55.00% -7.95% -3.24% 78.99% -53.85% -
  Horiz. % 147.16% 114.05% 73.58% 79.93% 82.61% 46.15% 100.00%
DPS 2.21 0.75 1.21 1.21 0.68 0.83 0.78 18.94%
  YoY % 194.67% -38.02% 0.00% 77.94% -18.07% 6.41% -
  Horiz. % 283.33% 96.15% 155.13% 155.13% 87.18% 106.41% 100.00%
NAPS 0.2229 0.1507 0.1701 0.1641 0.1560 0.1393 0.1361 8.56%
  YoY % 47.91% -11.41% 3.66% 5.19% 11.99% 2.35% -
  Horiz. % 163.78% 110.73% 124.98% 120.57% 114.62% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 4.2500 7.7200 4.7900 6.1400 5.2900 4.8600 6.0700 -
P/RPS 1.84 1.90 1.31 1.65 1.41 1.46 1.80 0.37%
  YoY % -3.16% 45.04% -20.61% 17.02% -3.42% -18.89% -
  Horiz. % 102.22% 105.56% 72.78% 91.67% 78.33% 81.11% 100.00%
P/EPS 14.76 17.06 16.46 19.39 16.14 26.56 15.28 -0.57%
  YoY % -13.48% 3.65% -15.11% 20.14% -39.23% 73.82% -
  Horiz. % 96.60% 111.65% 107.72% 126.90% 105.63% 173.82% 100.00%
EY 6.78 5.86 6.08 5.16 6.20 3.76 6.54 0.60%
  YoY % 15.70% -3.62% 17.83% -16.77% 64.89% -42.51% -
  Horiz. % 103.67% 89.60% 92.97% 78.90% 94.80% 57.49% 100.00%
DY 3.41 1.30 3.34 2.61 1.70 2.26 1.72 12.07%
  YoY % 162.31% -61.08% 27.97% 53.53% -24.78% 31.40% -
  Horiz. % 198.26% 75.58% 194.19% 151.74% 98.84% 131.40% 100.00%
P/NAPS 2.91 3.86 2.13 2.83 2.56 2.63 3.35 -2.32%
  YoY % -24.61% 81.22% -24.73% 10.55% -2.66% -21.49% -
  Horiz. % 86.87% 115.22% 63.58% 84.48% 76.42% 78.51% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 12/10/16 15/10/15 14/10/14 11/10/13 11/10/12 11/10/11 06/10/10 -
Price 5.0000 8.4400 4.8100 6.1500 5.1500 4.0700 5.6900 -
P/RPS 2.17 2.08 1.31 1.65 1.38 1.22 1.69 4.25%
  YoY % 4.33% 58.78% -20.61% 19.57% 13.11% -27.81% -
  Horiz. % 128.40% 123.08% 77.51% 97.63% 81.66% 72.19% 100.00%
P/EPS 17.36 18.65 16.53 19.42 15.71 22.25 14.32 3.26%
  YoY % -6.92% 12.83% -14.88% 23.62% -29.39% 55.38% -
  Horiz. % 121.23% 130.24% 115.43% 135.61% 109.71% 155.38% 100.00%
EY 5.76 5.36 6.05 5.15 6.37 4.50 6.98 -3.15%
  YoY % 7.46% -11.40% 17.48% -19.15% 41.56% -35.53% -
  Horiz. % 82.52% 76.79% 86.68% 73.78% 91.26% 64.47% 100.00%
DY 2.90 1.18 3.33 2.60 1.75 2.70 1.83 7.97%
  YoY % 145.76% -64.56% 28.08% 48.57% -35.19% 47.54% -
  Horiz. % 158.47% 64.48% 181.97% 142.08% 95.63% 147.54% 100.00%
P/NAPS 3.42 4.22 2.14 2.83 2.49 2.20 3.14 1.43%
  YoY % -18.96% 97.20% -24.38% 13.65% 13.18% -29.94% -
  Horiz. % 108.92% 134.39% 68.15% 90.13% 79.30% 70.06% 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
 
 

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