Tuesday, July 1st, 2025

Top Glove 3QFY25 Results: Earnings Outlook, US Demand Recovery & Target Price Update for 2025

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.

DBS Group: Record Profits and 6.7% Dividend Yield Make It a Dividend Seeker’s Haven

Análisis Financiero de DBS Group Holdings Ltd y Otras Instituciones Financieras Análisis Financiero de DBS Group Holdings Ltd y Otras Instituciones Financieras Autor: OCBC Investment Research Fecha del Informe: 10 de febrero de 2025...

Sabana Reit Unitholders Urged to Hold Off on Asset Sales Amid Internalisation Push

A fresh call for asset sales at Sabana Industrial Real Estate Investment Trust (Sabana Reit) has raised eyebrows among market watchers, with analysts cautioning that such a move might be premature given the ongoing...

China’s 2025 Outlook: Navigating De-risking, De-coupling, and Market Volatility

UOB Kay Hian’s Comprehensive Stock Analysis – December 4, 2024 UOB Kay Hian’s Comprehensive Stock Analysis Dated: December 4, 2024 Introduction In a detailed analysis by UOB Kay Hian, the market strategy for Greater...