[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2014 [#1]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -73.03%
YoY- -3.17%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 2,510,510 1,801,065 1,139,875 567,628 2,275,366 1,696,255 1,122,257 70.79%
PBT 363,538 229,218 128,637 59,052 216,310 167,062 111,949 118.82%
Tax -82,346 -51,252 -23,331 -10,039 -32,745 -29,908 -17,783 177.04%
NP 281,192 177,966 105,306 49,013 183,565 137,154 94,166 106.95%
-
NP to SH 279,781 177,026 104,751 48,683 180,523 134,204 91,831 109.73%
-
Tax Rate 22.65% 22.36% 18.14% 17.00% 15.14% 17.90% 15.88% -
Total Cost 2,229,318 1,623,099 1,034,569 518,615 2,091,801 1,559,101 1,028,091 67.29%
-
Net Worth 802,884 1,469,556 1,450,588 1,451,187 1,395,945 1,346,383 1,352,645 -29.30%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 71,024 49,396 - - 99,267 43,431 - -
Div Payout % 25.39% 27.90% - - 54.99% 32.36% - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 802,884 1,469,556 1,450,588 1,451,187 1,395,945 1,346,383 1,352,645 -29.30%
NOSH 617,603 617,460 617,271 620,165 620,420 620,453 620,479 -0.30%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 11.20% 9.88% 9.24% 8.63% 8.07% 8.09% 8.39% -
ROE 34.85% 12.05% 7.22% 3.35% 12.93% 9.97% 6.79% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 406.49 291.69 184.66 91.53 366.75 273.39 180.87 71.32%
EPS 22.61 28.67 16.97 7.85 29.09 21.63 14.80 32.54%
DPS 11.50 8.00 0.00 0.00 16.00 7.00 0.00 -
NAPS 1.30 2.38 2.35 2.34 2.25 2.17 2.18 -29.08%
Adjusted Per Share Value based on latest NOSH - 620,165
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 30.57 21.93 13.88 6.91 27.71 20.66 13.67 70.75%
EPS 3.41 2.16 1.28 0.59 2.20 1.63 1.12 109.64%
DPS 0.86 0.60 0.00 0.00 1.21 0.53 0.00 -
NAPS 0.0978 0.179 0.1767 0.1767 0.17 0.164 0.1647 -29.28%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 7.72 5.42 5.06 4.61 4.79 4.84 5.77 -
P/RPS 1.90 1.86 2.74 5.04 1.31 1.77 3.19 -29.14%
P/EPS 17.04 18.90 29.82 58.73 16.46 22.38 38.99 -42.32%
EY 5.87 5.29 3.35 1.70 6.07 4.47 2.56 73.62%
DY 1.49 1.48 0.00 0.00 3.34 1.45 0.00 -
P/NAPS 5.94 2.28 2.15 1.97 2.13 2.23 2.65 71.02%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 15/10/15 17/06/15 18/03/15 16/12/14 14/10/14 17/06/14 20/03/14 -
Price 8.44 5.87 5.20 4.30 4.81 4.51 5.28 -
P/RPS 2.08 2.01 2.82 4.70 1.31 1.65 2.92 -20.19%
P/EPS 18.63 20.47 30.64 54.78 16.53 20.85 35.68 -35.08%
EY 5.37 4.88 3.26 1.83 6.05 4.80 2.80 54.18%
DY 1.36 1.36 0.00 0.00 3.33 1.55 0.00 -
P/NAPS 6.49 2.47 2.21 1.84 2.14 2.08 2.42 92.68%

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