[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2017 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
19-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- -68.31%
YoY- 43.82%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 4,213,986 2,997,130 1,896,556 938,116 3,409,176 2,506,761 1,637,120 87.49%
PBT 522,710 380,723 246,514 121,990 383,105 283,988 192,484 94.29%
Tax -85,409 -45,402 -30,579 -16,045 -50,536 -49,603 -35,648 78.76%
NP 437,301 335,321 215,935 105,945 332,569 234,385 156,836 97.73%
-
NP to SH 433,618 332,026 214,455 105,445 332,704 234,082 156,369 97.01%
-
Tax Rate 16.34% 11.93% 12.40% 13.15% 13.19% 17.47% 18.52% -
Total Cost 3,776,685 2,661,809 1,680,621 832,171 3,076,607 2,272,376 1,480,284 86.39%
-
Net Worth 2,415,346 2,236,463 2,108,917 2,107,270 2,017,527 1,904,735 1,891,964 17.62%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 217,253 87,950 - - 181,702 75,186 - -
Div Payout % 50.10% 26.49% - - 54.61% 32.12% - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 2,415,346 2,236,463 2,108,917 2,107,270 2,017,527 1,904,735 1,891,964 17.62%
NOSH 1,280,229 1,279,633 1,258,175 1,256,979 1,253,122 1,253,115 1,252,956 1.44%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 10.38% 11.19% 11.39% 11.29% 9.76% 9.35% 9.58% -
ROE 17.95% 14.85% 10.17% 5.00% 16.49% 12.29% 8.26% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 329.74 238.54 151.08 74.79 272.05 200.04 130.66 85.04%
EPS 34.33 26.45 17.09 8.41 26.55 18.68 12.48 95.96%
DPS 17.00 7.00 0.00 0.00 14.50 6.00 0.00 -
NAPS 1.89 1.78 1.68 1.68 1.61 1.52 1.51 16.09%
Adjusted Per Share Value based on latest NOSH - 1,256,979
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 51.32 36.50 23.10 11.42 41.52 30.53 19.94 87.48%
EPS 5.28 4.04 2.61 1.28 4.05 2.85 1.90 97.29%
DPS 2.65 1.07 0.00 0.00 2.21 0.92 0.00 -
NAPS 0.2941 0.2724 0.2568 0.2566 0.2457 0.232 0.2304 17.62%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 11.14 10.26 9.71 6.73 5.61 5.27 5.03 -
P/RPS 3.38 4.30 6.43 9.00 2.06 2.63 3.85 -8.29%
P/EPS 32.83 38.83 56.84 80.06 21.13 28.21 40.30 -12.74%
EY 3.05 2.58 1.76 1.25 4.73 3.54 2.48 14.74%
DY 1.53 0.68 0.00 0.00 2.58 1.14 0.00 -
P/NAPS 5.89 5.76 5.78 4.01 3.48 3.47 3.33 46.10%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 11/10/18 19/06/18 15/03/18 19/12/17 13/10/17 16/06/17 16/03/17 -
Price 10.70 11.62 9.85 7.48 5.96 5.61 5.25 -
P/RPS 3.24 4.87 6.52 10.00 2.19 2.80 4.02 -13.36%
P/EPS 31.54 43.97 57.66 88.98 22.45 30.03 42.07 -17.43%
EY 3.17 2.27 1.73 1.12 4.45 3.33 2.38 20.99%
DY 1.59 0.60 0.00 0.00 2.43 1.07 0.00 -
P/NAPS 5.66 6.53 5.86 4.45 3.70 3.69 3.48 38.17%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment