[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2015 [#3]

Stock
[TOPGLOV] TOP GLOVE CORPORATION BHD
Announcement Date
17-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 69.0%
YoY- 31.91%
Quarter Report
Latest QR
Upcoming QR
TOPGLOV's Result
TOPGLOV's Financial Summary
View:
Show?
Cumulative Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 1,494,131 800,276 2,510,510 1,801,065 1,139,875 567,628 2,275,366 -24.47%
PBT 293,109 161,268 363,538 229,218 128,637 59,052 216,310 22.47%
Tax -58,959 -32,356 -82,346 -51,252 -23,331 -10,039 -32,745 48.05%
NP 234,150 128,912 281,192 177,966 105,306 49,013 183,565 17.63%
-
NP to SH 232,955 128,348 279,781 177,026 104,751 48,683 180,523 18.54%
-
Tax Rate 20.12% 20.06% 22.65% 22.36% 18.14% 17.00% 15.14% -
Total Cost 1,259,981 671,364 2,229,318 1,623,099 1,034,569 518,615 2,091,801 -28.69%
-
Net Worth 1,769,909 1,734,936 802,884 1,469,556 1,450,588 1,451,187 1,395,945 17.16%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - 71,024 49,396 - - 99,267 -
Div Payout % - - 25.39% 27.90% - - 54.99% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 1,769,909 1,734,936 802,884 1,469,556 1,450,588 1,451,187 1,395,945 17.16%
NOSH 1,246,415 621,841 617,603 617,460 617,271 620,165 620,420 59.28%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 15.67% 16.11% 11.20% 9.88% 9.24% 8.63% 8.07% -
ROE 13.16% 7.40% 34.85% 12.05% 7.22% 3.35% 12.93% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 119.87 128.69 406.49 291.69 184.66 91.53 366.75 -52.58%
EPS 18.69 20.64 22.61 28.67 16.97 7.85 29.09 -25.56%
DPS 0.00 0.00 11.50 8.00 0.00 0.00 16.00 -
NAPS 1.42 2.79 1.30 2.38 2.35 2.34 2.25 -26.44%
Adjusted Per Share Value based on latest NOSH - 617,726
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 18.20 9.75 30.57 21.93 13.88 6.91 27.71 -24.45%
EPS 2.84 1.56 3.41 2.16 1.28 0.59 2.20 18.57%
DPS 0.00 0.00 0.86 0.60 0.00 0.00 1.21 -
NAPS 0.2155 0.2113 0.0978 0.179 0.1767 0.1767 0.17 17.14%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 5.63 9.71 7.72 5.42 5.06 4.61 4.79 -
P/RPS 4.70 7.54 1.90 1.86 2.74 5.04 1.31 134.54%
P/EPS 30.12 47.04 17.04 18.90 29.82 58.73 16.46 49.66%
EY 3.32 2.13 5.87 5.29 3.35 1.70 6.07 -33.14%
DY 0.00 0.00 1.49 1.48 0.00 0.00 3.34 -
P/NAPS 3.96 3.48 5.94 2.28 2.15 1.97 2.13 51.25%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 16/03/16 15/12/15 15/10/15 17/06/15 18/03/15 16/12/14 14/10/14 -
Price 5.20 11.86 8.44 5.87 5.20 4.30 4.81 -
P/RPS 4.34 9.22 2.08 2.01 2.82 4.70 1.31 122.39%
P/EPS 27.82 57.46 18.63 20.47 30.64 54.78 16.53 41.53%
EY 3.59 1.74 5.37 4.88 3.26 1.83 6.05 -29.40%
DY 0.00 0.00 1.36 1.36 0.00 0.00 3.33 -
P/NAPS 3.66 4.25 6.49 2.47 2.21 1.84 2.14 43.06%

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