[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2015 [#4]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
15-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- 58.05%
YoY- 54.98%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 2,166,401 1,494,131 800,276 2,510,510 1,801,065 1,139,875 567,628 144.02%
PBT 366,852 293,109 161,268 363,538 229,218 128,637 59,052 237.56%
Tax -69,923 -58,959 -32,356 -82,346 -51,252 -23,331 -10,039 264.28%
NP 296,929 234,150 128,912 281,192 177,966 105,306 49,013 231.95%
-
NP to SH 295,411 232,955 128,348 279,781 177,026 104,751 48,683 232.32%
-
Tax Rate 19.06% 20.12% 20.06% 22.65% 22.36% 18.14% 17.00% -
Total Cost 1,869,472 1,259,981 671,364 2,229,318 1,623,099 1,034,569 518,615 134.91%
-
Net Worth 1,762,714 1,769,909 1,734,936 802,884 1,469,556 1,450,588 1,451,187 13.82%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 75,009 - - 71,024 49,396 - - -
Div Payout % 25.39% - - 25.39% 27.90% - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 1,762,714 1,769,909 1,734,936 802,884 1,469,556 1,450,588 1,451,187 13.82%
NOSH 1,250,152 1,246,415 621,841 617,603 617,460 617,271 620,165 59.50%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 13.71% 15.67% 16.11% 11.20% 9.88% 9.24% 8.63% -
ROE 16.76% 13.16% 7.40% 34.85% 12.05% 7.22% 3.35% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 173.29 119.87 128.69 406.49 291.69 184.66 91.53 52.98%
EPS 23.63 18.69 20.64 22.61 28.67 16.97 7.85 108.33%
DPS 6.00 0.00 0.00 11.50 8.00 0.00 0.00 -
NAPS 1.41 1.42 2.79 1.30 2.38 2.35 2.34 -28.63%
Adjusted Per Share Value based on latest NOSH - 618,219
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 26.38 18.20 9.75 30.57 21.93 13.88 6.91 144.06%
EPS 3.60 2.84 1.56 3.41 2.16 1.28 0.59 233.54%
DPS 0.91 0.00 0.00 0.86 0.60 0.00 0.00 -
NAPS 0.2147 0.2155 0.2113 0.0978 0.179 0.1767 0.1767 13.85%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 5.07 5.63 9.71 7.72 5.42 5.06 4.61 -
P/RPS 2.93 4.70 7.54 1.90 1.86 2.74 5.04 -30.32%
P/EPS 21.46 30.12 47.04 17.04 18.90 29.82 58.73 -48.85%
EY 4.66 3.32 2.13 5.87 5.29 3.35 1.70 95.74%
DY 1.18 0.00 0.00 1.49 1.48 0.00 0.00 -
P/NAPS 3.60 3.96 3.48 5.94 2.28 2.15 1.97 49.41%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 15/06/16 16/03/16 15/12/15 15/10/15 17/06/15 18/03/15 16/12/14 -
Price 4.91 5.20 11.86 8.44 5.87 5.20 4.30 -
P/RPS 2.83 4.34 9.22 2.08 2.01 2.82 4.70 -28.67%
P/EPS 20.78 27.82 57.46 18.63 20.47 30.64 54.78 -47.56%
EY 4.81 3.59 1.74 5.37 4.88 3.26 1.83 90.34%
DY 1.22 0.00 0.00 1.36 1.36 0.00 0.00 -
P/NAPS 3.48 3.66 4.25 6.49 2.47 2.21 1.84 52.87%

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