[TOPGLOV] QoQ TTM Result on 2018-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 4,829,021 4,739,360 4,537,835 4,213,986 3,899,545 3,668,612 3,561,709 22.52% QoQ % 1.89% 4.44% 7.69% 8.06% 6.29% 3.00% - Horiz. % 135.58% 133.06% 127.41% 118.31% 109.49% 103.00% 100.00%
PBT 491,575 543,545 542,599 522,710 479,840 437,135 415,339 11.90% QoQ % -9.56% 0.17% 3.80% 8.93% 9.77% 5.25% - Horiz. % 118.36% 130.87% 130.64% 125.85% 115.53% 105.25% 100.00%
Tax -96,059 -103,831 -99,572 -85,409 -46,335 -45,467 -50,459 53.66% QoQ % 7.49% -4.28% -16.58% -84.33% -1.91% 9.89% - Horiz. % 190.37% 205.77% 197.33% 169.26% 91.83% 90.11% 100.00%
NP 395,516 439,714 443,027 437,301 433,505 391,668 364,880 5.53% QoQ % -10.05% -0.75% 1.31% 0.88% 10.68% 7.34% - Horiz. % 108.40% 120.51% 121.42% 119.85% 118.81% 107.34% 100.00%
NP to SH 392,104 435,010 438,228 433,618 430,648 390,790 364,834 4.93% QoQ % -9.86% -0.73% 1.06% 0.69% 10.20% 7.11% - Horiz. % 107.47% 119.24% 120.12% 118.85% 118.04% 107.11% 100.00%
Tax Rate 19.54 % 19.10 % 18.35 % 16.34 % 9.66 % 10.40 % 12.15 % 37.31% QoQ % 2.30% 4.09% 12.30% 69.15% -7.12% -14.40% - Horiz. % 160.82% 157.20% 151.03% 134.49% 79.51% 85.60% 100.00%
Total Cost 4,433,505 4,299,646 4,094,808 3,776,685 3,466,040 3,276,944 3,196,829 24.39% QoQ % 3.11% 5.00% 8.42% 8.96% 5.77% 2.51% - Horiz. % 138.68% 134.50% 128.09% 118.14% 108.42% 102.51% 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 217,199 215,746 215,746 215,746 194,467 181,722 181,722 12.64% QoQ % 0.67% 0.00% 0.00% 10.94% 7.01% 0.00% - Horiz. % 119.52% 118.72% 118.72% 118.72% 107.01% 100.00% 100.00%
Div Payout % 55.39 % 49.60 % 49.23 % 49.76 % 45.16 % 46.50 % 49.81 % 7.34% QoQ % 11.67% 0.75% -1.07% 10.19% -2.88% -6.65% - Horiz. % 111.20% 99.58% 98.84% 99.90% 90.66% 93.35% 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 8.19 % 9.28 % 9.76 % 10.38 % 11.12 % 10.68 % 10.24 % -13.85% QoQ % -11.75% -4.92% -5.97% -6.65% 4.12% 4.30% - Horiz. % 79.98% 90.62% 95.31% 101.37% 108.59% 104.30% 100.00%
ROE 15.83 % 17.38 % 17.69 % 17.95 % 19.26 % 18.53 % 17.31 % -5.79% QoQ % -8.92% -1.75% -1.45% -6.80% 3.94% 7.05% - Horiz. % 91.45% 100.40% 102.20% 103.70% 111.27% 107.05% 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 189.05 185.54 177.66 329.74 310.36 292.25 283.95 -23.77% QoQ % 1.89% 4.44% -46.12% 6.24% 6.20% 2.92% - Horiz. % 66.58% 65.34% 62.57% 116.13% 109.30% 102.92% 100.00%
EPS 15.35 17.03 17.16 33.93 34.28 31.13 29.09 -34.73% QoQ % -9.86% -0.76% -49.43% -1.02% 10.12% 7.01% - Horiz. % 52.77% 58.54% 58.99% 116.64% 117.84% 107.01% 100.00%
DPS 8.50 8.45 8.45 17.00 15.50 14.50 14.50 -29.98% QoQ % 0.59% 0.00% -50.29% 9.68% 6.90% 0.00% - Horiz. % 58.62% 58.28% 58.28% 117.24% 106.90% 100.00% 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 58.83 57.74 55.29 51.34 47.51 44.70 43.39 22.52% QoQ % 1.89% 4.43% 7.69% 8.06% 6.29% 3.02% - Horiz. % 135.58% 133.07% 127.43% 118.32% 109.50% 103.02% 100.00%
EPS 4.78 5.30 5.34 5.28 5.25 4.76 4.44 5.05% QoQ % -9.81% -0.75% 1.14% 0.57% 10.29% 7.21% - Horiz. % 107.66% 119.37% 120.27% 118.92% 118.24% 107.21% 100.00%
DPS 2.65 2.63 2.63 2.63 2.37 2.21 2.21 12.88% QoQ % 0.76% 0.00% 0.00% 10.97% 7.24% 0.00% - Horiz. % 119.91% 119.00% 119.00% 119.00% 107.24% 100.00% 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 2.67 2.45 3.36 3.38 3.31 3.32 2.37 8.28% QoQ % 8.98% -27.08% -0.59% 2.11% -0.30% 40.08% - Horiz. % 112.66% 103.38% 141.77% 142.62% 139.66% 140.08% 100.00%
P/EPS 32.90 26.66 34.80 32.83 29.93 31.19 23.14 26.47% QoQ % 23.41% -23.39% 6.00% 9.69% -4.04% 34.79% - Horiz. % 142.18% 115.21% 150.39% 141.88% 129.34% 134.79% 100.00%
EY 3.04 3.75 2.87 3.05 3.34 3.21 4.32 -20.90% QoQ % -18.93% 30.66% -5.90% -8.68% 4.05% -25.69% - Horiz. % 70.37% 86.81% 66.44% 70.60% 77.31% 74.31% 100.00%
DY 1.68 1.86 1.41 1.53 1.51 1.49 2.15 -15.18% QoQ % -9.68% 31.91% -7.84% 1.32% 1.34% -30.70% - Horiz. % 78.14% 86.51% 65.58% 71.16% 70.23% 69.30% 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 4.8700 4.4300 5.7400 10.7000 11.3200 9.8500 7.4800 -
P/RPS 2.58 2.39 3.23 3.24 3.65 3.37 2.63 -1.27% QoQ % 7.95% -26.01% -0.31% -11.23% 8.31% 28.14% - Horiz. % 98.10% 90.87% 122.81% 123.19% 138.78% 128.14% 100.00%
P/EPS 31.73 26.01 33.46 31.54 33.03 31.64 25.72 15.04% QoQ % 21.99% -22.27% 6.09% -4.51% 4.39% 23.02% - Horiz. % 123.37% 101.13% 130.09% 122.63% 128.42% 123.02% 100.00%
EY 3.15 3.84 2.99 3.17 3.03 3.16 3.89 -13.13% QoQ % -17.97% 28.43% -5.68% 4.62% -4.11% -18.77% - Horiz. % 80.98% 98.71% 76.86% 81.49% 77.89% 81.23% 100.00%
DY 1.75 1.91 1.47 1.59 1.37 1.47 1.94 -6.65% QoQ % -8.38% 29.93% -7.55% 16.06% -6.80% -24.23% - Horiz. % 90.21% 98.45% 75.77% 81.96% 70.62% 75.77% 100.00%
P/NAPS 5.02 4.52 5.92 5.66 6.36 5.86 4.45 8.37% QoQ % 11.06% -23.65% 4.59% -11.01% 8.53% 31.69% - Horiz. % 112.81% 101.57% 133.03% 127.19% 142.92% 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 
