Highlights

[TOPGLOV] YoY TTM Result on 2017-05-31 [#3]

Stock [TOPGLOV]: TOP GLOVE CORP BHD
Announcement Date 16-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-May-2017  [#3]
Profit Trend QoQ -     5.48%    YoY -     -24.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 5,316,795 4,829,021 3,899,545 3,228,875 2,875,846 2,380,176 2,244,414 15.44%
  YoY % 10.10% 23.84% 20.77% 12.28% 20.82% 6.05% -
  Horiz. % 236.89% 215.16% 173.74% 143.86% 128.13% 106.05% 100.00%
PBT 759,006 491,575 479,840 359,764 501,172 278,466 234,121 21.63%
  YoY % 54.40% 2.45% 33.38% -28.22% 79.98% 18.94% -
  Horiz. % 324.19% 209.97% 204.95% 153.67% 214.07% 118.94% 100.00%
Tax -101,128 -96,059 -46,335 -59,546 -101,017 -54,089 -45,905 14.06%
  YoY % -5.28% -107.31% 22.19% 41.05% -86.76% -17.83% -
  Horiz. % 220.30% 209.26% 100.94% 129.72% 220.06% 117.83% 100.00%
NP 657,878 395,516 433,505 300,218 400,155 224,377 188,216 23.17%
  YoY % 66.33% -8.76% 44.40% -24.97% 78.34% 19.21% -
  Horiz. % 349.53% 210.14% 230.32% 159.51% 212.60% 119.21% 100.00%
NP to SH 655,056 392,104 430,648 299,722 398,166 223,345 182,626 23.70%
  YoY % 67.06% -8.95% 43.68% -24.72% 78.27% 22.30% -
  Horiz. % 358.69% 214.70% 235.81% 164.12% 218.02% 122.30% 100.00%
Tax Rate 13.32 % 19.54 % 9.66 % 16.55 % 20.16 % 19.42 % 19.61 % -6.24%
  YoY % -31.83% 102.28% -41.63% -17.91% 3.81% -0.97% -
  Horiz. % 67.92% 99.64% 49.26% 84.40% 102.80% 99.03% 100.00%
Total Cost 4,658,917 4,433,505 3,466,040 2,928,657 2,475,691 2,155,799 2,056,198 14.59%
  YoY % 5.08% 27.91% 18.35% 18.30% 14.84% 4.84% -
  Horiz. % 226.58% 215.62% 168.57% 142.43% 120.40% 104.84% 100.00%
Net Worth 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,235,453 1,346,257 16.12%
  YoY % 33.29% 10.79% 17.39% 7.96% 42.85% -8.23% -
  Horiz. % 245.32% 184.05% 166.12% 141.52% 131.09% 91.77% 100.00%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 358,437 217,199 194,467 181,683 112,190 80,538 99,266 23.84%
  YoY % 65.03% 11.69% 7.04% 61.94% 39.30% -18.87% -
  Horiz. % 361.09% 218.80% 195.91% 183.03% 113.02% 81.13% 100.00%
Div Payout % 54.72 % 55.39 % 45.16 % 60.62 % 28.18 % 36.06 % 54.35 % 0.11%
  YoY % -1.21% 22.65% -25.50% 115.12% -21.85% -33.65% -
  Horiz. % 100.68% 101.91% 83.09% 111.54% 51.85% 66.35% 100.00%
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,235,453 1,346,257 16.12%
  YoY % 33.29% 10.79% 17.39% 7.96% 42.85% -8.23% -
  Horiz. % 245.32% 184.05% 166.12% 141.52% 131.09% 91.77% 100.00%
NOSH 2,560,143 2,554,370 1,256,440 1,253,435 1,251,623 617,726 620,395 26.62%
  YoY % 0.23% 103.30% 0.24% 0.14% 102.62% -0.43% -
  Horiz. % 412.66% 411.73% 202.52% 202.04% 201.75% 99.57% 100.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 12.37 % 8.19 % 11.12 % 9.30 % 13.91 % 9.43 % 8.39 % 6.68%
  YoY % 51.04% -26.35% 19.57% -33.14% 47.51% 12.40% -
  Horiz. % 147.44% 97.62% 132.54% 110.85% 165.79% 112.40% 100.00%
ROE 19.83 % 15.83 % 19.26 % 15.73 % 22.56 % 18.08 % 13.57 % 6.52%
  YoY % 25.27% -17.81% 22.44% -30.27% 24.78% 33.24% -
  Horiz. % 146.13% 116.65% 141.93% 115.92% 166.25% 133.24% 100.00%
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 207.68 189.05 310.36 257.60 229.77 385.31 361.77 -8.83%
  YoY % 9.85% -39.09% 20.48% 12.11% -40.37% 6.51% -
  Horiz. % 57.41% 52.26% 85.79% 71.21% 63.51% 106.51% 100.00%
EPS 25.59 15.35 34.28 23.91 31.81 36.16 29.44 -2.31%
  YoY % 66.71% -55.22% 43.37% -24.83% -12.03% 22.83% -
  Horiz. % 86.92% 52.14% 116.44% 81.22% 108.05% 122.83% 100.00%
DPS 14.00 8.50 15.50 14.50 8.96 13.00 16.00 -2.20%
  YoY % 64.71% -45.16% 6.90% 61.83% -31.08% -18.75% -
  Horiz. % 87.50% 53.12% 96.88% 90.62% 56.00% 81.25% 100.00%
NAPS 1.2900 0.9700 1.7800 1.5200 1.4100 2.0000 2.1700 -8.30%
  YoY % 32.99% -45.51% 17.11% 7.80% -29.50% -7.83% -
  Horiz. % 59.45% 44.70% 82.03% 70.05% 64.98% 92.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,206,633
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 64.79 58.84 47.52 39.34 35.04 29.00 27.35 15.44%
  YoY % 10.11% 23.82% 20.79% 12.27% 20.83% 6.03% -
  Horiz. % 236.89% 215.14% 173.75% 143.84% 128.12% 106.03% 100.00%
EPS 7.98 4.78 5.25 3.65 4.85 2.72 2.23 23.65%
  YoY % 66.95% -8.95% 43.84% -24.74% 78.31% 21.97% -
  Horiz. % 357.85% 214.35% 235.43% 163.68% 217.49% 121.97% 100.00%
DPS 4.37 2.65 2.37 2.21 1.37 0.98 1.21 23.84%
  YoY % 64.91% 11.81% 7.24% 61.31% 39.80% -19.01% -
  Horiz. % 361.16% 219.01% 195.87% 182.64% 113.22% 80.99% 100.00%
NAPS 0.4024 0.3019 0.2725 0.2322 0.2150 0.1505 0.1640 16.12%
  YoY % 33.29% 10.79% 17.36% 8.00% 42.86% -8.23% -
  Horiz. % 245.37% 184.09% 166.16% 141.59% 131.10% 91.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 13.3000 5.0500 10.2600 5.2700 5.0700 5.4200 4.8400 -
P/RPS 6.40 2.67 3.31 2.05 2.21 1.41 1.34 29.74%
  YoY % 139.70% -19.34% 61.46% -7.24% 56.74% 5.22% -
  Horiz. % 477.61% 199.25% 247.01% 152.99% 164.93% 105.22% 100.00%
P/EPS 51.98 32.90 29.93 22.04 15.94 14.99 16.44 21.13%
  YoY % 57.99% 9.92% 35.80% 38.27% 6.34% -8.82% -
  Horiz. % 316.18% 200.12% 182.06% 134.06% 96.96% 91.18% 100.00%
EY 1.92 3.04 3.34 4.54 6.27 6.67 6.08 -17.46%
  YoY % -36.84% -8.98% -26.43% -27.59% -6.00% 9.70% -
  Horiz. % 31.58% 50.00% 54.93% 74.67% 103.12% 109.70% 100.00%
DY 1.05 1.68 1.51 2.75 1.77 2.40 3.31 -17.40%
  YoY % -37.50% 11.26% -45.09% 55.37% -26.25% -27.49% -
  Horiz. % 31.72% 50.76% 45.62% 83.08% 53.47% 72.51% 100.00%
P/NAPS 10.31 5.21 5.76 3.47 3.60 2.71 2.23 29.04%
  YoY % 97.89% -9.55% 65.99% -3.61% 32.84% 21.52% -
  Horiz. % 462.33% 233.63% 258.30% 155.61% 161.43% 121.52% 100.00%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 11/06/20 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 -
Price 16.7000 4.8700 11.3200 5.6100 4.9100 5.8700 4.5100 -
P/RPS 8.04 2.58 3.65 2.18 2.14 1.52 1.25 36.33%
  YoY % 211.63% -29.32% 67.43% 1.87% 40.79% 21.60% -
  Horiz. % 643.20% 206.40% 292.00% 174.40% 171.20% 121.60% 100.00%
P/EPS 65.27 31.73 33.03 23.46 15.43 16.24 15.32 27.30%
  YoY % 105.70% -3.94% 40.79% 52.04% -4.99% 6.01% -
  Horiz. % 426.04% 207.11% 215.60% 153.13% 100.72% 106.01% 100.00%
EY 1.53 3.15 3.03 4.26 6.48 6.16 6.53 -21.47%
  YoY % -51.43% 3.96% -28.87% -34.26% 5.19% -5.67% -
  Horiz. % 23.43% 48.24% 46.40% 65.24% 99.23% 94.33% 100.00%
DY 0.84 1.75 1.37 2.58 1.83 2.21 3.55 -21.34%
  YoY % -52.00% 27.74% -46.90% 40.98% -17.19% -37.75% -
  Horiz. % 23.66% 49.30% 38.59% 72.68% 51.55% 62.25% 100.00%
P/NAPS 12.95 5.02 6.36 3.69 3.48 2.94 2.08 35.60%
  YoY % 157.97% -21.07% 72.36% 6.03% 18.37% 41.35% -
  Horiz. % 622.60% 241.35% 305.77% 177.40% 167.31% 141.35% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS