Highlights

[TOPGLOV] YoY TTM Result on 2016-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 15-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 31-May-2016  [#3]
Profit Trend QoQ -     -2.41%    YoY -     78.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 4,829,021 3,899,545 3,228,875 2,875,846 2,380,176 2,244,414 2,372,400 12.57%
  YoY % 23.84% 20.77% 12.28% 20.82% 6.05% -5.39% -
  Horiz. % 203.55% 164.37% 136.10% 121.22% 100.33% 94.61% 100.00%
PBT 491,575 479,840 359,764 501,172 278,466 234,121 241,771 12.55%
  YoY % 2.45% 33.38% -28.22% 79.98% 18.94% -3.16% -
  Horiz. % 203.32% 198.47% 148.80% 207.29% 115.18% 96.84% 100.00%
Tax -96,059 -46,335 -59,546 -101,017 -54,089 -45,905 -24,216 25.80%
  YoY % -107.31% 22.19% 41.05% -86.76% -17.83% -89.56% -
  Horiz. % 396.68% 191.34% 245.90% 417.15% 223.36% 189.56% 100.00%
NP 395,516 433,505 300,218 400,155 224,377 188,216 217,555 10.47%
  YoY % -8.76% 44.40% -24.97% 78.34% 19.21% -13.49% -
  Horiz. % 181.80% 199.26% 138.00% 183.93% 103.14% 86.51% 100.00%
NP to SH 392,104 430,648 299,722 398,166 223,345 182,626 212,107 10.78%
  YoY % -8.95% 43.68% -24.72% 78.27% 22.30% -13.90% -
  Horiz. % 184.86% 203.03% 141.31% 187.72% 105.30% 86.10% 100.00%
Tax Rate 19.54 % 9.66 % 16.55 % 20.16 % 19.42 % 19.61 % 10.02 % 11.77%
  YoY % 102.28% -41.63% -17.91% 3.81% -0.97% 95.71% -
  Horiz. % 195.01% 96.41% 165.17% 201.20% 193.81% 195.71% 100.00%
Total Cost 4,433,505 3,466,040 2,928,657 2,475,691 2,155,799 2,056,198 2,154,845 12.77%
  YoY % 27.91% 18.35% 18.30% 14.84% 4.84% -4.58% -
  Horiz. % 205.75% 160.85% 135.91% 114.89% 100.04% 95.42% 100.00%
Net Worth 2,477,738 2,236,463 1,905,221 1,764,788 1,235,453 1,346,257 1,344,431 10.72%
  YoY % 10.79% 17.39% 7.96% 42.85% -8.23% 0.14% -
  Horiz. % 184.30% 166.35% 141.71% 131.27% 91.89% 100.14% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 217,199 194,467 181,683 112,190 80,538 99,266 99,027 13.98%
  YoY % 11.69% 7.04% 61.94% 39.30% -18.87% 0.24% -
  Horiz. % 219.33% 196.38% 183.47% 113.29% 81.33% 100.24% 100.00%
Div Payout % 55.39 % 45.16 % 60.62 % 28.18 % 36.06 % 54.35 % 46.69 % 2.89%
  YoY % 22.65% -25.50% 115.12% -21.85% -33.65% 16.41% -
  Horiz. % 118.63% 96.72% 129.84% 60.36% 77.23% 116.41% 100.00%
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 2,477,738 2,236,463 1,905,221 1,764,788 1,235,453 1,346,257 1,344,431 10.72%
  YoY % 10.79% 17.39% 7.96% 42.85% -8.23% 0.14% -
  Horiz. % 184.30% 166.35% 141.71% 131.27% 91.89% 100.14% 100.00%
NOSH 2,554,370 1,256,440 1,253,435 1,251,623 617,726 620,395 619,553 26.62%
  YoY % 103.30% 0.24% 0.14% 102.62% -0.43% 0.14% -
  Horiz. % 412.29% 202.80% 202.31% 202.02% 99.71% 100.14% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 8.19 % 11.12 % 9.30 % 13.91 % 9.43 % 8.39 % 9.17 % -1.87%
  YoY % -26.35% 19.57% -33.14% 47.51% 12.40% -8.51% -
  Horiz. % 89.31% 121.26% 101.42% 151.69% 102.84% 91.49% 100.00%
ROE 15.83 % 19.26 % 15.73 % 22.56 % 18.08 % 13.57 % 15.78 % 0.05%
  YoY % -17.81% 22.44% -30.27% 24.78% 33.24% -14.01% -
  Horiz. % 100.32% 122.05% 99.68% 142.97% 114.58% 85.99% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 189.05 310.36 257.60 229.77 385.31 361.77 382.92 -11.09%
  YoY % -39.09% 20.48% 12.11% -40.37% 6.51% -5.52% -
  Horiz. % 49.37% 81.05% 67.27% 60.00% 100.62% 94.48% 100.00%
EPS 15.35 34.28 23.91 31.81 36.16 29.44 34.24 -12.51%
  YoY % -55.22% 43.37% -24.83% -12.03% 22.83% -14.02% -
  Horiz. % 44.83% 100.12% 69.83% 92.90% 105.61% 85.98% 100.00%
DPS 8.50 15.50 14.50 8.96 13.00 16.00 16.00 -10.00%
  YoY % -45.16% 6.90% 61.83% -31.08% -18.75% 0.00% -
  Horiz. % 53.12% 96.88% 90.62% 56.00% 81.25% 100.00% 100.00%
NAPS 0.9700 1.7800 1.5200 1.4100 2.0000 2.1700 2.1700 -12.55%
  YoY % -45.51% 17.11% 7.80% -29.50% -7.83% 0.00% -
  Horiz. % 44.70% 82.03% 70.05% 64.98% 92.17% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 58.84 47.52 39.34 35.04 29.00 27.35 28.91 12.57%
  YoY % 23.82% 20.79% 12.27% 20.83% 6.03% -5.40% -
  Horiz. % 203.53% 164.37% 136.08% 121.20% 100.31% 94.60% 100.00%
EPS 4.78 5.25 3.65 4.85 2.72 2.23 2.58 10.82%
  YoY % -8.95% 43.84% -24.74% 78.31% 21.97% -13.57% -
  Horiz. % 185.27% 203.49% 141.47% 187.98% 105.43% 86.43% 100.00%
DPS 2.65 2.37 2.21 1.37 0.98 1.21 1.21 13.95%
  YoY % 11.81% 7.24% 61.31% 39.80% -19.01% 0.00% -
  Horiz. % 219.01% 195.87% 182.64% 113.22% 80.99% 100.00% 100.00%
NAPS 0.3019 0.2725 0.2322 0.2150 0.1505 0.1640 0.1638 10.72%
  YoY % 10.79% 17.36% 8.00% 42.86% -8.23% 0.12% -
  Horiz. % 184.31% 166.36% 141.76% 131.26% 91.88% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 5.0500 10.2600 5.2700 5.0700 5.4200 4.8400 6.3800 -
P/RPS 2.67 3.31 2.05 2.21 1.41 1.34 1.67 8.13%
  YoY % -19.34% 61.46% -7.24% 56.74% 5.22% -19.76% -
  Horiz. % 159.88% 198.20% 122.75% 132.34% 84.43% 80.24% 100.00%
P/EPS 32.90 29.93 22.04 15.94 14.99 16.44 18.64 9.93%
  YoY % 9.92% 35.80% 38.27% 6.34% -8.82% -11.80% -
  Horiz. % 176.50% 160.57% 118.24% 85.52% 80.42% 88.20% 100.00%
EY 3.04 3.34 4.54 6.27 6.67 6.08 5.37 -9.04%
  YoY % -8.98% -26.43% -27.59% -6.00% 9.70% 13.22% -
  Horiz. % 56.61% 62.20% 84.54% 116.76% 124.21% 113.22% 100.00%
DY 1.68 1.51 2.75 1.77 2.40 3.31 2.51 -6.47%
  YoY % 11.26% -45.09% 55.37% -26.25% -27.49% 31.87% -
  Horiz. % 66.93% 60.16% 109.56% 70.52% 95.62% 131.87% 100.00%
P/NAPS 5.21 5.76 3.47 3.60 2.71 2.23 2.94 10.00%
  YoY % -9.55% 65.99% -3.61% 32.84% 21.52% -24.15% -
  Horiz. % 177.21% 195.92% 118.03% 122.45% 92.18% 75.85% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 13/06/13 -
Price 4.8700 11.3200 5.6100 4.9100 5.8700 4.5100 6.3500 -
P/RPS 2.58 3.65 2.18 2.14 1.52 1.25 1.66 7.62%
  YoY % -29.32% 67.43% 1.87% 40.79% 21.60% -24.70% -
  Horiz. % 155.42% 219.88% 131.33% 128.92% 91.57% 75.30% 100.00%
P/EPS 31.73 33.03 23.46 15.43 16.24 15.32 18.55 9.35%
  YoY % -3.94% 40.79% 52.04% -4.99% 6.01% -17.41% -
  Horiz. % 171.05% 178.06% 126.47% 83.18% 87.55% 82.59% 100.00%
EY 3.15 3.03 4.26 6.48 6.16 6.53 5.39 -8.56%
  YoY % 3.96% -28.87% -34.26% 5.19% -5.67% 21.15% -
  Horiz. % 58.44% 56.22% 79.04% 120.22% 114.29% 121.15% 100.00%
DY 1.75 1.37 2.58 1.83 2.21 3.55 2.52 -5.89%
  YoY % 27.74% -46.90% 40.98% -17.19% -37.75% 40.87% -
  Horiz. % 69.44% 54.37% 102.38% 72.62% 87.70% 140.87% 100.00%
P/NAPS 5.02 6.36 3.69 3.48 2.94 2.08 2.93 9.38%
  YoY % -21.07% 72.36% 6.03% 18.37% 41.35% -29.01% -
  Horiz. % 171.33% 217.06% 125.94% 118.77% 100.34% 70.99% 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