UOB Kay Hian
June 30, 2025
Top Glove Faces Weak Quarter but Eyes Recovery as US Demand Picks Up: Comprehensive Financial Review and Outlook
Overview: Navigating a Challenging Market Landscape
Top Glove Corporation Bhd, a global leader in latex glove manufacturing, reported a challenging 3QFY25, grappling with softer US demand and intensifying competition, particularly from Chinese producers in Europe. Despite posting core losses for the quarter, management projects a robust turnaround in 4QFY25, anticipating a 15-20% quarter-on-quarter (qoq) volume sales surge as US distributors normalize inventory levels. The company’s strategic guidance and operational resilience are poised to drive a progressive earnings recovery in the coming quarters.
Stock Profile and Performance Snapshot
- Share Price: RM0.72
- Target Price: RM0.79 (previously RM0.84)
- Upside Potential: +9.7%
- Market Cap: RM5,772.8 million (US\$1,367.2 million)
- Shares Issued: 8,017.8 million
- 52-Week High/Low: RM1.44 / RM0.70
- Top Shareholders: Tan Sri Lim Wee Chai (27.9%), Central Depository Pte Ltd (11.3%), KWAP (7.7%)
3QFY25 Financial Results: Weak Quarter Amid Market Headwinds
Top Glove turned to core losses in 3QFY25, mainly due to a temporary weakness in US demand and fiercer competition in Europe. The company’s revenue decreased 6% qoq to RM830.3 million, despite a 4% increase in sales volume. The average selling price (ASP) dropped 4.5% qoq, pressured by aggressive Chinese competition and a softer MYR/USD rate, which fell 1.7% qoq.
Key Metrics |
3QFY25 (RMm) |
QoQ Change (%) |
YoY Change (%) |
9MFY25 (RMm) |
YoY Change (%) |
Revenue |
830.3 |
-6.0 |
30.4 |
2,599.8 |
54.7 |
Operating Expenses |
(743.9) |
-2.4 |
24.2 |
(2,316.4) |
43.3 |
EBITDA |
86.3 |
-28.7 |
126.7 |
283.4 |
341.3 |
EBIT |
8.3 |
-81.2 |
-124.3 |
54.8 |
-135.9 |
Pre-tax Profit |
31.2 |
-44.3 |
-46.7 |
106.6 |
-385.2 |
Net PATAMI |
34.7 |
14.7 |
-31.4 |
70.5 |
-221.1 |
Core PATAMI |
(2.3) |
-109.7 |
-95.8 |
(0.9) |
-99.5 |
- EBITDA margin fell to 10.4% (down 3.3ppt qoq, up 4.4ppt yoy).
- Core net losses of RM2.3 million (from 2QFY25’s RM23.3 million profit) were below analyst expectations.
- Exceptional item of RM37 million in 3QFY25.
Key Financials and Ratios
Year to 31 Aug |
2023 |
2024 |
2025F |
2026F |
2027F |
Net Turnover (RMm) |
2,257 |
2,516 |
3,559 |
4,567 |
5,323 |
EBITDA (RMm) |
(163) |
107 |
364 |
759 |
834 |
Operating Profit (RMm) |
(506) |
(180) |
68 |
454 |
520 |
Net Profit (Adj.) (RMm) |
(927) |
(62) |
41 |
320 |
366 |
EPS (sen) |
(11.5) |
(0.8) |
0.5 |
4.0 |
4.5 |
P/E (x) |
n.a. |
n.a. |
143.3 |
18.2 |
15.9 |
Dividend Yield (%) |
(4.1) |
0.0 |
0.3 |
2.7 |
3.1 |
Net Margin (%) |
(41.1) |
(2.5) |
1.1 |
7.0 |
6.9 |
ROE (%) |
(18.0) |
(1.3) |
0.9 |
6.8 |
7.5 |
Operational Insights: Mixed Signals, but Recovery Ahead
- 3QFY25 volume sales rose 5% qoq, signaling modest demand recovery.
- ASP contracted 5% qoq to about US\$19/1,000 pieces, mainly due to Chinese competition.
- Raw material costs declined 1% qoq per carton, partially offsetting margin pressures.
- Utilization rate improved to 61% (from 58% in 2QFY25), with current effective capacity at 64 billion pieces annually.
Forward Guidance: Signs of Market Normalization
- Management expects a 15-20% volume sales improvement in 4QFY25, with utilization rate already at 65% in June.
- US distributors’ overstocked inventories are nearly depleted, priming the company for a surge in orders and improved ASPs.
- US tariffs on Chinese medical gloves (80% in 2025, rising to 130% in 2026) give Malaysian producers a competitive edge (Malaysia’s tariff: 10%).
- China’s aggressive pricing in Europe is expected to cap ASP upside for Malaysian producers in non-US markets, but rising US orders should offset this.
Competitive Positioning and Cost Management
- Top Glove’s breakeven cost for generic nitrile gloves is US\$14-15 per 1,000 pieces, matching Chinese competitors.
- Recent redemption of perpetual sukuk and reduced borrowings have lowered the gearing ratio to 0.1x (from 0.85x in FY19).
- Improved operating cash flow and stronger balance sheet expected in upcoming quarters.
Earnings Revision and Valuation
- FY25-26 earnings forecasts have been cut by 48% and 8% respectively, reflecting lower volume and ASP assumptions (US\$21-22/1,000 pieces for FY25-27).
- Downgraded to HOLD with a lower target price of RM0.79 (from RM0.84), representing 19x 2026F PE (1 standard deviation below mean).
Environmental, Social, and Governance (ESG) Commitments
- Environmental:
- Water management: Targeting a 34% reduction in municipal water consumption intensity by FY25.
- Energy management: Aims to reduce electricity and natural gas consumption intensity by 26% and 25% respectively by 2025.
- Social:
- Human rights: Verified as free of all 11 International Labour Organisation forced labour indicators by independent third-party review.
- Governance:
- Gender diversity: 42% of the board of directors are female.
Key Assumptions for FY25-27
FY25F |
FY26F |
FY27F |
Revenue (RMm): 3,559 |
Revenue (RMm): 4,567 |
Revenue (RMm): 5,323 |
ASP Growth YoY: 16% |
ASP Growth YoY: 6% |
ASP Growth YoY: 0% |
EBITDA Margin: 10.2% |
EBITDA Margin: 16.6% |
EBITDA Margin: 15.7% |
PAT (RMm): 41 |
PAT (RMm): 320 |
PAT (RMm): 366 |
PAT Margin: 1.1% |
PAT Margin: 7.0% |
PAT Margin: 6.9% |
Profit & Loss, Balance Sheet, and Cash Flow Highlights
|
2024 |
2025F |
2026F |
2027F |
Net Turnover (RMm) |
2,516 |
3,559 |
4,567 |
5,323 |
EBITDA (RMm) |
107 |
364 |
759 |
834 |
Net Profit (Adj.) (RMm) |
(62) |
41 |
320 |
366 |
Total Assets (RMm) |
6,926 |
7,410 |
7,709 |
8,040 |
Shareholders’ Equity (RMm) |
4,614 |
4,635 |
4,795 |
4,978 |
Net Debt/(Cash) to Equity (%) |
1.0 |
(3.2) |
(8.7) |
(14.1) |
ROE (%) |
(1.3) |
0.9 |
6.8 |
7.5 |
Conclusion: Downgraded but Poised for Earnings Recovery
While Top Glove experienced another weak quarter, the company’s operational improvements and anticipated rebound in US demand position it for a progressive recovery in FY25-26. Despite ongoing headwinds from global competition and pricing pressure, Top Glove’s efficiency initiatives, cost management, and enhanced ESG credentials underscore its resilience and potential for long-term value creation. Investors are advised to maintain a HOLD stance, with a revised target price of RM0.79, awaiting clearer signs of sustained earnings momentum.