[TOPGLOV] QoQ TTM Result on 2013-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 2,275,366 2,244,414 2,274,498 2,302,645 2,313,234 2,372,400 2,371,613 -2.72% QoQ % 1.38% -1.32% -1.22% -0.46% -2.49% 0.03% - Horiz. % 95.94% 94.64% 95.91% 97.09% 97.54% 100.03% 100.00%
PBT 216,310 234,121 222,381 233,661 242,204 241,771 262,081 -11.98% QoQ % -7.61% 5.28% -4.83% -3.53% 0.18% -7.75% - Horiz. % 82.54% 89.33% 84.85% 89.16% 92.42% 92.25% 100.00%
Tax -32,745 -45,905 -35,608 -37,782 -39,375 -24,216 -31,225 3.21% QoQ % 28.67% -28.92% 5.75% 4.05% -62.60% 22.45% - Horiz. % 104.87% 147.01% 114.04% 121.00% 126.10% 77.55% 100.00%
NP 183,565 188,216 186,773 195,879 202,829 217,555 230,856 -14.14% QoQ % -2.47% 0.77% -4.65% -3.43% -6.77% -5.76% - Horiz. % 79.51% 81.53% 80.90% 84.85% 87.86% 94.24% 100.00%
NP to SH 180,523 182,626 180,524 189,285 196,500 212,107 225,646 -13.79% QoQ % -1.15% 1.16% -4.63% -3.67% -7.36% -6.00% - Horiz. % 80.00% 80.93% 80.00% 83.89% 87.08% 94.00% 100.00%
Tax Rate 15.14 % 19.61 % 16.01 % 16.17 % 16.26 % 10.02 % 11.91 % 17.30% QoQ % -22.79% 22.49% -0.99% -0.55% 62.28% -15.87% - Horiz. % 127.12% 164.65% 134.42% 135.77% 136.52% 84.13% 100.00%
Total Cost 2,091,801 2,056,198 2,087,725 2,106,766 2,110,405 2,154,845 2,140,757 -1.53% QoQ % 1.73% -1.51% -0.90% -0.17% -2.06% 0.66% - Horiz. % 97.71% 96.05% 97.52% 98.41% 98.58% 100.66% 100.00%
Net Worth 1,395,729 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 2.59% QoQ % 3.67% -0.43% -5.59% 6.37% 0.14% 0.11% - Horiz. % 103.93% 100.24% 100.68% 106.63% 100.25% 100.11% 100.00%
Dividend 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 99,256 99,266 99,207 99,207 99,207 99,027 55,658 46.90% QoQ % -0.01% 0.06% 0.00% 0.00% 0.18% 77.92% - Horiz. % 178.33% 178.35% 178.24% 178.24% 178.24% 177.92% 100.00%
Div Payout % 54.98 % 54.35 % 54.96 % 52.41 % 50.49 % 46.69 % 24.67 % 70.37% QoQ % 1.16% -1.11% 4.87% 3.80% 8.14% 89.26% - Horiz. % 222.86% 220.31% 222.78% 212.44% 204.66% 189.26% 100.00%
Equity 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 1,395,729 1,346,257 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 2.59% QoQ % 3.67% -0.43% -5.59% 6.37% 0.14% 0.11% - Horiz. % 103.93% 100.24% 100.68% 106.63% 100.25% 100.11% 100.00%
NOSH 620,324 620,395 620,208 619,938 620,428 619,553 618,880 0.16% QoQ % -0.01% 0.03% 0.04% -0.08% 0.14% 0.11% - Horiz. % 100.23% 100.24% 100.21% 100.17% 100.25% 100.11% 100.00%
Ratio Analysis 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 8.07 % 8.39 % 8.21 % 8.51 % 8.77 % 9.17 % 9.73 % -11.69% QoQ % -3.81% 2.19% -3.53% -2.96% -4.36% -5.76% - Horiz. % 82.94% 86.23% 84.38% 87.46% 90.13% 94.24% 100.00%
ROE 12.93 % 13.57 % 13.35 % 13.22 % 14.60 % 15.78 % 16.80 % -15.98% QoQ % -4.72% 1.65% 0.98% -9.45% -7.48% -6.07% - Horiz. % 76.96% 80.77% 79.46% 78.69% 86.90% 93.93% 100.00%
Per Share 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 366.80 361.77 366.73 371.43 372.84 382.92 383.21 -2.87% QoQ % 1.39% -1.35% -1.27% -0.38% -2.63% -0.08% - Horiz. % 95.72% 94.41% 95.70% 96.93% 97.29% 99.92% 100.00%
EPS 29.10 29.44 29.11 30.53 31.67 34.24 36.46 -13.92% QoQ % -1.15% 1.13% -4.65% -3.60% -7.51% -6.09% - Horiz. % 79.81% 80.75% 79.84% 83.74% 86.86% 93.91% 100.00%
DPS 16.00 16.00 16.00 16.00 16.00 16.00 9.00 46.60% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 77.78% - Horiz. % 177.78% 177.78% 177.78% 177.78% 177.78% 177.78% 100.00%
NAPS 2.2500 2.1700 2.1800 2.3100 2.1700 2.1700 2.1700 2.44% QoQ % 3.69% -0.46% -5.63% 6.45% 0.00% 0.00% - Horiz. % 103.69% 100.00% 100.46% 106.45% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 27.72 27.34 27.71 28.05 28.18 28.90 28.89 -2.71% QoQ % 1.39% -1.34% -1.21% -0.46% -2.49% 0.03% - Horiz. % 95.95% 94.63% 95.92% 97.09% 97.54% 100.03% 100.00%
EPS 2.20 2.22 2.20 2.31 2.39 2.58 2.75 -13.79% QoQ % -0.90% 0.91% -4.76% -3.35% -7.36% -6.18% - Horiz. % 80.00% 80.73% 80.00% 84.00% 86.91% 93.82% 100.00%
DPS 1.21 1.21 1.21 1.21 1.21 1.21 0.68 46.69% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 77.94% - Horiz. % 177.94% 177.94% 177.94% 177.94% 177.94% 177.94% 100.00%
NAPS 0.1700 0.1640 0.1647 0.1745 0.1640 0.1638 0.1636 2.58% QoQ % 3.66% -0.43% -5.62% 6.40% 0.12% 0.12% - Horiz. % 103.91% 100.24% 100.67% 106.66% 100.24% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 4.7900 4.8400 5.7700 5.7200 6.1400 6.3800 5.4900 -
P/RPS 1.31 1.34 1.57 1.54 1.65 1.67 1.43 -5.66% QoQ % -2.24% -14.65% 1.95% -6.67% -1.20% 16.78% - Horiz. % 91.61% 93.71% 109.79% 107.69% 115.38% 116.78% 100.00%
P/EPS 16.46 16.44 19.82 18.73 19.39 18.64 15.06 6.09% QoQ % 0.12% -17.05% 5.82% -3.40% 4.02% 23.77% - Horiz. % 109.30% 109.16% 131.61% 124.37% 128.75% 123.77% 100.00%
EY 6.08 6.08 5.04 5.34 5.16 5.37 6.64 -5.69% QoQ % 0.00% 20.63% -5.62% 3.49% -3.91% -19.13% - Horiz. % 91.57% 91.57% 75.90% 80.42% 77.71% 80.87% 100.00%
DY 3.34 3.31 2.77 2.80 2.61 2.51 1.64 60.46% QoQ % 0.91% 19.49% -1.07% 7.28% 3.98% 53.05% - Horiz. % 203.66% 201.83% 168.90% 170.73% 159.15% 153.05% 100.00%
P/NAPS 2.13 2.23 2.65 2.48 2.83 2.94 2.53 -10.81% QoQ % -4.48% -15.85% 6.85% -12.37% -3.74% 16.21% - Horiz. % 84.19% 88.14% 104.74% 98.02% 111.86% 116.21% 100.00%
Price Multiplier on Announcement Date 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 14/10/14 17/06/14 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 -
Price 4.8100 4.5100 5.2800 5.8000 6.1500 6.3500 5.4100 -
P/RPS 1.31 1.25 1.44 1.56 1.65 1.66 1.41 -4.77% QoQ % 4.80% -13.19% -7.69% -5.45% -0.60% 17.73% - Horiz. % 92.91% 88.65% 102.13% 110.64% 117.02% 117.73% 100.00%
P/EPS 16.53 15.32 18.14 19.00 19.42 18.55 14.84 7.43% QoQ % 7.90% -15.55% -4.53% -2.16% 4.69% 25.00% - Horiz. % 111.39% 103.23% 122.24% 128.03% 130.86% 125.00% 100.00%
EY 6.05 6.53 5.51 5.26 5.15 5.39 6.74 -6.93% QoQ % -7.35% 18.51% 4.75% 2.14% -4.45% -20.03% - Horiz. % 89.76% 96.88% 81.75% 78.04% 76.41% 79.97% 100.00%
DY 3.33 3.55 3.03 2.76 2.60 2.52 1.66 58.86% QoQ % -6.20% 17.16% 9.78% 6.15% 3.17% 51.81% - Horiz. % 200.60% 213.86% 182.53% 166.27% 156.63% 151.81% 100.00%
P/NAPS 2.14 2.08 2.42 2.51 2.83 2.93 2.49 -9.58% QoQ % 2.88% -14.05% -3.59% -11.31% -3.41% 17.67% - Horiz. % 85.94% 83.53% 97.19% 100.80% 113.65% 117.67% 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 Q1FY14 Press Release.pdf 
