[TOPGLOV] QoQ Quarter Result on 2013-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 573,998 548,271 573,986 548,159 604,082 576,418 584,575 -1.21% QoQ % 4.69% -4.48% 4.71% -9.26% 4.80% -1.40% - Horiz. % 98.19% 93.79% 98.19% 93.77% 103.34% 98.60% 100.00%
PBT 55,113 50,109 61,840 67,059 43,373 61,389 70,383 -15.06% QoQ % 9.99% -18.97% -7.78% 54.61% -29.35% -12.78% - Horiz. % 78.30% 71.19% 87.86% 95.28% 61.62% 87.22% 100.00%
Tax -12,125 -7,889 -9,894 -15,997 -1,828 -10,063 -11,487 3.67% QoQ % -53.70% 20.26% 38.15% -775.11% 81.83% 12.40% - Horiz. % 105.55% 68.68% 86.13% 139.26% 15.91% 87.60% 100.00%
NP 42,988 42,220 51,946 51,062 41,545 51,326 58,896 -18.95% QoQ % 1.82% -18.72% 1.73% 22.91% -19.06% -12.85% - Horiz. % 72.99% 71.69% 88.20% 86.70% 70.54% 87.15% 100.00%
NP to SH 42,373 41,554 50,277 48,422 40,271 50,315 57,492 -18.42% QoQ % 1.97% -17.35% 3.83% 20.24% -19.96% -12.48% - Horiz. % 73.70% 72.28% 87.45% 84.22% 70.05% 87.52% 100.00%
Tax Rate 22.00 % 15.74 % 16.00 % 23.86 % 4.21 % 16.39 % 16.32 % 22.05% QoQ % 39.77% -1.63% -32.94% 466.75% -74.31% 0.43% - Horiz. % 134.80% 96.45% 98.04% 146.20% 25.80% 100.43% 100.00%
Total Cost 531,010 506,051 522,040 497,097 562,537 525,092 525,679 0.68% QoQ % 4.93% -3.06% 5.02% -11.63% 7.13% -0.11% - Horiz. % 101.01% 96.27% 99.31% 94.56% 107.01% 99.89% 100.00%
Net Worth 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 0.17% QoQ % -0.43% -5.59% 6.37% 0.14% 0.11% 0.00% - Horiz. % 100.25% 100.68% 106.64% 100.25% 100.11% 100.00% 100.00%
Dividend 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 43,427 - - 55,838 43,368 - - - QoQ % 0.00% 0.00% 0.00% 28.75% 0.00% 0.00% - Horiz. % 100.14% 0.00% 0.00% 128.75% 100.00% - -
Div Payout % 102.49 % - % - % 115.32 % 107.69 % - % - % - QoQ % 0.00% 0.00% 0.00% 7.09% 0.00% 0.00% - Horiz. % 95.17% 0.00% 0.00% 107.09% 100.00% - -
Equity 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 0.17% QoQ % -0.43% -5.59% 6.37% 0.14% 0.11% 0.00% - Horiz. % 100.25% 100.68% 106.64% 100.25% 100.11% 100.00% 100.00%
NOSH 620,395 620,208 619,938 620,428 619,553 618,880 618,858 0.17% QoQ % 0.03% 0.04% -0.08% 0.14% 0.11% 0.00% - Horiz. % 100.25% 100.22% 100.17% 100.25% 100.11% 100.00% 100.00%
Ratio Analysis 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 7.49 % 7.70 % 9.05 % 9.32 % 6.88 % 8.90 % 10.08 % -17.98% QoQ % -2.73% -14.92% -2.90% 35.47% -22.70% -11.71% - Horiz. % 74.31% 76.39% 89.78% 92.46% 68.25% 88.29% 100.00%
ROE 3.15 % 3.07 % 3.51 % 3.60 % 3.00 % 3.75 % 4.28 % -18.50% QoQ % 2.61% -12.54% -2.50% 20.00% -20.00% -12.38% - Horiz. % 73.60% 71.73% 82.01% 84.11% 70.09% 87.62% 100.00%
Per Share 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 92.52 88.40 92.59 88.35 97.50 93.14 94.46 -1.38% QoQ % 4.66% -4.53% 4.80% -9.38% 4.68% -1.40% - Horiz. % 97.95% 93.58% 98.02% 93.53% 103.22% 98.60% 100.00%
EPS 6.83 6.70 8.11 7.81 6.50 8.13 9.29 -18.56% QoQ % 1.94% -17.39% 3.84% 20.15% -20.05% -12.49% - Horiz. % 73.52% 72.12% 87.30% 84.07% 69.97% 87.51% 100.00%
DPS 7.00 0.00 0.00 9.00 7.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 28.57% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 128.57% 100.00% - -
NAPS 2.1700 2.1800 2.3100 2.1700 2.1700 2.1700 2.1700 - QoQ % -0.46% -5.63% 6.45% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.46% 106.45% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 6.99 6.68 6.99 6.68 7.36 7.02 7.12 -1.22% QoQ % 4.64% -4.43% 4.64% -9.24% 4.84% -1.40% - Horiz. % 98.17% 93.82% 98.17% 93.82% 103.37% 98.60% 100.00%
EPS 0.52 0.51 0.61 0.59 0.49 0.61 0.70 -17.99% QoQ % 1.96% -16.39% 3.39% 20.41% -19.67% -12.86% - Horiz. % 74.29% 72.86% 87.14% 84.29% 70.00% 87.14% 100.00%
DPS 0.53 0.00 0.00 0.68 0.53 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 28.30% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 128.30% 100.00% - -
NAPS 0.1640 0.1647 0.1745 0.1640 0.1638 0.1636 0.1636 0.16% QoQ % -0.43% -5.62% 6.40% 0.12% 0.12% 0.00% - Horiz. % 100.24% 100.67% 106.66% 100.24% 100.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 4.8400 5.7700 5.7200 6.1400 6.3800 5.4900 5.6400 -
P/RPS 5.23 6.53 6.18 6.95 6.54 5.89 5.97 -8.45% QoQ % -19.91% 5.66% -11.08% 6.27% 11.04% -1.34% - Horiz. % 87.60% 109.38% 103.52% 116.42% 109.55% 98.66% 100.00%
P/EPS 70.86 86.12 70.53 78.67 98.15 67.53 60.71 10.87% QoQ % -17.72% 22.10% -10.35% -19.85% 45.34% 11.23% - Horiz. % 116.72% 141.85% 116.18% 129.58% 161.67% 111.23% 100.00%
EY 1.41 1.16 1.42 1.27 1.02 1.48 1.65 -9.96% QoQ % 21.55% -18.31% 11.81% 24.51% -31.08% -10.30% - Horiz. % 85.45% 70.30% 86.06% 76.97% 61.82% 89.70% 100.00%
DY 1.45 0.00 0.00 1.47 1.10 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 33.64% 0.00% 0.00% - Horiz. % 131.82% 0.00% 0.00% 133.64% 100.00% - -
P/NAPS 2.23 2.65 2.48 2.83 2.94 2.53 2.60 -9.74% QoQ % -15.85% 6.85% -12.37% -3.74% 16.21% -2.69% - Horiz. % 85.77% 101.92% 95.38% 108.85% 113.08% 97.31% 100.00%
Price Multiplier on Announcement Date 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 17/06/14 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 -
Price 4.5100 5.2800 5.8000 6.1500 6.3500 5.4100 5.7000 -
P/RPS 4.87 5.97 6.26 6.96 6.51 5.81 6.03 -13.29% QoQ % -18.43% -4.63% -10.06% 6.91% 12.05% -3.65% - Horiz. % 80.76% 99.00% 103.81% 115.42% 107.96% 96.35% 100.00%
P/EPS 66.03 78.81 71.52 78.80 97.69 66.54 61.36 5.02% QoQ % -16.22% 10.19% -9.24% -19.34% 46.81% 8.44% - Horiz. % 107.61% 128.44% 116.56% 128.42% 159.21% 108.44% 100.00%
EY 1.51 1.27 1.40 1.27 1.02 1.50 1.63 -4.97% QoQ % 18.90% -9.29% 10.24% 24.51% -32.00% -7.98% - Horiz. % 92.64% 77.91% 85.89% 77.91% 62.58% 92.02% 100.00%
DY 1.55 0.00 0.00 1.46 1.10 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 32.73% 0.00% 0.00% - Horiz. % 140.91% 0.00% 0.00% 132.73% 100.00% - -
P/NAPS 2.08 2.42 2.51 2.83 2.93 2.49 2.63 -14.49% QoQ % -14.05% -3.59% -11.31% -3.41% 17.67% -5.32% - Horiz. % 79.09% 92.02% 95.44% 107.60% 111.41% 94.68% 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.
Comment
Top Glove 4QFY2013 Financial Results.pdf 
