[TOPGLOV] QoQ Quarter Result on 2018-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 1,190,235 1,159,965 1,261,965 1,216,856 1,100,574 958,440 938,116 17.21% QoQ % 2.61% -8.08% 3.71% 10.57% 14.83% 2.17% - Horiz. % 126.88% 123.65% 134.52% 129.71% 117.32% 102.17% 100.00%
PBT 82,239 125,470 141,879 141,987 134,209 124,524 121,990 -23.13% QoQ % -34.46% -11.57% -0.08% 5.80% 7.78% 2.08% - Horiz. % 67.41% 102.85% 116.30% 116.39% 110.02% 102.08% 100.00%
Tax -7,051 -18,793 -30,208 -40,007 -14,823 -14,534 -16,045 -42.23% QoQ % 62.48% 37.79% 24.49% -169.90% -1.99% 9.42% - Horiz. % 43.95% 117.13% 188.27% 249.34% 92.38% 90.58% 100.00%
NP 75,188 106,677 111,671 101,980 119,386 109,990 105,945 -20.45% QoQ % -29.52% -4.47% 9.50% -14.58% 8.54% 3.82% - Horiz. % 70.97% 100.69% 105.40% 96.26% 112.69% 103.82% 100.00%
NP to SH 74,665 105,792 110,055 101,592 117,571 109,010 105,445 -20.57% QoQ % -29.42% -3.87% 8.33% -13.59% 7.85% 3.38% - Horiz. % 70.81% 100.33% 104.37% 96.35% 111.50% 103.38% 100.00%
Tax Rate 8.57 % 14.98 % 21.29 % 28.18 % 11.04 % 11.67 % 13.15 % -24.85% QoQ % -42.79% -29.64% -24.45% 155.25% -5.40% -11.25% - Horiz. % 65.17% 113.92% 161.90% 214.30% 83.95% 88.75% 100.00%
Total Cost 1,115,047 1,053,288 1,150,294 1,114,876 981,188 848,450 832,171 21.56% QoQ % 5.86% -8.43% 3.18% 13.63% 15.64% 1.96% - Horiz. % 133.99% 126.57% 138.23% 133.97% 117.91% 101.96% 100.00%
Net Worth 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 11.41% QoQ % -1.02% 1.04% 2.58% 8.00% 6.05% 0.08% - Horiz. % 117.58% 118.79% 117.57% 114.62% 106.13% 100.08% 100.00%
Dividend 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 89,402 - - 127,796 87,950 - - - QoQ % 0.00% 0.00% 0.00% 45.30% 0.00% 0.00% - Horiz. % 101.65% 0.00% 0.00% 145.30% 100.00% - -
Div Payout % 119.74 % - % - % 125.79 % 74.81 % - % - % - QoQ % 0.00% 0.00% 0.00% 68.15% 0.00% 0.00% - Horiz. % 160.06% 0.00% 0.00% 168.15% 100.00% - -
Equity 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 2,107,270 11.41% QoQ % -1.02% 1.04% 2.58% 8.00% 6.05% 0.08% - Horiz. % 117.58% 118.79% 117.57% 114.62% 106.13% 100.08% 100.00%
NOSH 2,554,370 2,554,359 2,554,246 1,277,961 1,256,440 1,255,308 1,254,328 60.73% QoQ % 0.00% 0.00% 99.87% 1.71% 0.09% 0.08% - Horiz. % 203.64% 203.64% 203.63% 101.88% 100.17% 100.08% 100.00%
Ratio Analysis 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 6.32 % 9.20 % 8.85 % 8.38 % 10.85 % 11.48 % 11.29 % -32.10% QoQ % -31.30% 3.95% 5.61% -22.76% -5.49% 1.68% - Horiz. % 55.98% 81.49% 78.39% 74.22% 96.10% 101.68% 100.00%
ROE 3.01 % 4.23 % 4.44 % 4.21 % 5.26 % 5.17 % 5.00 % -28.73% QoQ % -28.84% -4.73% 5.46% -19.96% 1.74% 3.40% - Horiz. % 60.20% 84.60% 88.80% 84.20% 105.20% 103.40% 100.00%
Per Share 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 46.60 45.41 49.41 95.22 87.59 76.35 74.79 -27.07% QoQ % 2.62% -8.10% -48.11% 8.71% 14.72% 2.09% - Horiz. % 62.31% 60.72% 66.06% 127.32% 117.11% 102.09% 100.00%
EPS 2.92 4.14 4.31 7.95 9.36 8.68 8.41 -50.63% QoQ % -29.47% -3.94% -45.79% -15.06% 7.83% 3.21% - Horiz. % 34.72% 49.23% 51.25% 94.53% 111.30% 103.21% 100.00%
DPS 3.50 0.00 0.00 10.00 7.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 42.86% 0.00% 0.00% - Horiz. % 50.00% 0.00% 0.00% 142.86% 100.00% - -
NAPS 0.9700 0.9800 0.9700 1.8900 1.7800 1.6800 1.6800 -30.68% QoQ % -1.02% 1.03% -48.68% 6.18% 5.95% 0.00% - Horiz. % 57.74% 58.33% 57.74% 112.50% 105.95% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 14.50 14.13 15.37 14.83 13.41 11.68 11.43 17.20% QoQ % 2.62% -8.07% 3.64% 10.59% 14.81% 2.19% - Horiz. % 126.86% 123.62% 134.47% 129.75% 117.32% 102.19% 100.00%
EPS 0.91 1.29 1.34 1.24 1.43 1.33 1.28 -20.36% QoQ % -29.46% -3.73% 8.06% -13.29% 7.52% 3.91% - Horiz. % 71.09% 100.78% 104.69% 96.88% 111.72% 103.91% 100.00%
DPS 1.09 0.00 0.00 1.56 1.07 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 45.79% 0.00% 0.00% - Horiz. % 101.87% 0.00% 0.00% 145.79% 100.00% - -
NAPS 0.3019 0.3050 0.3019 0.2943 0.2725 0.2569 0.2567 11.43% QoQ % -1.02% 1.03% 2.58% 8.00% 6.07% 0.08% - Horiz. % 117.61% 118.82% 117.61% 114.65% 106.16% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 5.0500 4.5400 5.9700 11.1400 10.2600 9.7100 6.7300 -
P/RPS 10.84 10.00 12.08 11.70 11.71 12.72 9.00 13.22% QoQ % 8.40% -17.22% 3.25% -0.09% -7.94% 41.33% - Horiz. % 120.44% 111.11% 134.22% 130.00% 130.11% 141.33% 100.00%
P/EPS 172.77 109.62 138.56 140.13 109.65 111.82 80.06 67.07% QoQ % 57.61% -20.89% -1.12% 27.80% -1.94% 39.67% - Horiz. % 215.80% 136.92% 173.07% 175.03% 136.96% 139.67% 100.00%
EY 0.58 0.91 0.72 0.71 0.91 0.89 1.25 -40.09% QoQ % -36.26% 26.39% 1.41% -21.98% 2.25% -28.80% - Horiz. % 46.40% 72.80% 57.60% 56.80% 72.80% 71.20% 100.00%
DY 0.69 0.00 0.00 0.90 0.68 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 32.35% 0.00% 0.00% - Horiz. % 101.47% 0.00% 0.00% 132.35% 100.00% - -
P/NAPS 5.21 4.63 6.15 5.89 5.76 5.78 4.01 19.09% QoQ % 12.53% -24.72% 4.41% 2.26% -0.35% 44.14% - Horiz. % 129.93% 115.46% 153.37% 146.88% 143.64% 144.14% 100.00%
Price Multiplier on Announcement Date 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 18/06/19 22/03/19 17/12/18 11/10/18 19/06/18 15/03/18 19/12/17 -
Price 4.7100 4.4300 5.7400 10.7000 11.6200 9.8500 7.4800 -
P/RPS 10.11 9.76 11.62 11.24 13.27 12.90 10.00 0.73% QoQ % 3.59% -16.01% 3.38% -15.30% 2.87% 29.00% - Horiz. % 101.10% 97.60% 116.20% 112.40% 132.70% 129.00% 100.00%
P/EPS 161.13 106.96 133.22 134.60 124.18 113.43 88.98 48.62% QoQ % 50.65% -19.71% -1.03% 8.39% 9.48% 27.48% - Horiz. % 181.09% 120.21% 149.72% 151.27% 139.56% 127.48% 100.00%
EY 0.62 0.93 0.75 0.74 0.81 0.88 1.12 -32.61% QoQ % -33.33% 24.00% 1.35% -8.64% -7.95% -21.43% - Horiz. % 55.36% 83.04% 66.96% 66.07% 72.32% 78.57% 100.00%
DY 0.74 0.00 0.00 0.93 0.60 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 55.00% 0.00% 0.00% - Horiz. % 123.33% 0.00% 0.00% 155.00% 100.00% - -
P/NAPS 4.86 4.52 5.92 5.66 6.53 5.86 4.45 6.06% QoQ % 7.52% -23.65% 4.59% -13.32% 11.43% 31.69% - Horiz. % 109.21% 101.57% 133.03% 127.19% 146.74% 131.69% 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 4QFY18 Press Release.pdf 
