[TOPGLOV] QoQ Annualized Quarter Result on 31-Aug-2021 [#4]

	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	CAGR
Annualized Quarter Result
Revenue	5,997,414	6,066,834	6,336,480	16,402,950	19,048,745	20,247,630	19,037,012	-53.73%
YoY %	-1.14%	-4.26%	-61.37%	-13.89%	-5.92%	6.36%	-	-
Horiz. %	31.50%	31.87%	33.29%	86.16%	100.06%	106.36%	100.00%	-
PBT	546,010	742,238	1,035,380	10,142,680	12,550,885	13,619,316	12,382,100	-87.54%
YoY %	-26.44%	-28.31%	-89.79%	-19.19%	-7.84%	9.99%	-	-
Horiz. %	4.41%	5.99%	8.36%	81.91%	101.36%	109.99%	100.00%	-
Tax	-100,700	-132,822	-225,888	-2,157,835	-2,746,366	-3,041,390	-2,761,344	-89.02%
YoY %	24.18%	41.20%	89.53%	21.43%	9.70%	-10.14%	-	-
Horiz. %	3.65%	4.81%	8.18%	78.14%	99.46%	110.14%	100.00%	-
NP	445,310	609,416	809,492	7,984,845	9,804,518	10,577,926	9,620,756	-87.13%
YoY %	-26.93%	-24.72%	-89.86%	-18.56%	-7.31%	9.95%	-	-
Horiz. %	4.63%	6.33%	8.41%	83.00%	101.91%	109.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	384,744	546,532	742,872	7,870,874	9,683,902	10,453,524	9,503,100	-88.23%
YoY %	-29.60%	-26.43%	-90.56%	-18.72%	-7.36%	10.00%	-	-
Horiz. %	4.05%	5.75%	7.82%	82.82%	101.90%	110.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.44%	17.89%	21.82%	21.27%	21.88%	22.33%	22.30%	-
YoY %	3.07%	-18.01%	2.59%	-2.79%	-2.02%	0.13%	-	-
Horiz. %	82.69%	80.22%	97.85%	95.38%	98.12%	100.13%	100.00%	-
Total Cost	5,552,104	5,457,418	5,526,988	8,418,105	9,244,226	9,669,704	9,416,256	-29.70%
YoY %	1.73%	-1.26%	-34.34%	-8.94%	-4.40%	2.69%	-	-
Horiz. %	58.96%	57.96%	58.70%	89.40%	98.17%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,771	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	5,530,804	0.90%
YoY %	0.00%	0.00%	-6.66%	-12.76%	-0.81%	25.48%	-	-
Horiz. %	101.36%	101.35%	101.35%	108.59%	124.47%	125.48%	100.00%	-

	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	CAGR
Dividend
Div	128,131	192,196	384,391	5,213,124	4,450,562	6,730,152	5,290,334	-91.64%
YoY %	-33.33%	-50.00%	-92.63%	17.13%	-33.87%	27.22%	-	-
Horiz. %	2.42%	3.63%	7.27%	98.54%	84.13%	127.22%	100.00%	-
Div Payout %	33.30%	35.17%	51.74%	66.23%	45.96%	64.38%	55.67%	-
YoY %	-5.32%	-32.03%	-21.88%	44.10%	-28.61%	15.65%	-	-
Horiz. %	59.82%	63.18%	92.94%	118.97%	82.56%	115.65%	100.00%	-

	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	CAGR
Equity
Net Worth	5,605,771	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	5,530,804	0.90%
YoY %	0.00%	0.00%	-6.66%	-12.76%	-0.81%	25.48%	-	-
Horiz. %	101.36%	101.35%	101.35%	108.59%	124.47%	125.48%	100.00%	-
NOSH	8,207,105	8,207,076	8,207,017	8,206,864	8,206,550	8,069,727	8,196,499	0.08%
YoY %	0.00%	0.00%	0.00%	0.00%	1.70%	-1.55%	-	-
Horiz. %	100.13%	100.13%	100.13%	100.13%	100.12%	98.45%	100.00%	-

	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	CAGR
Ratio Analysis
NP Margin	7.43%	10.05%	12.78%	48.68%	51.47%	52.24%	50.54%	-
YoY %	-26.07%	-21.36%	-73.75%	-5.42%	-1.47%	3.36%	-	-
Horiz. %	14.70%	19.89%	25.29%	96.32%	101.84%	103.36%	100.00%	-
ROE	6.86%	9.75%	13.25%	131.05%	140.67%	150.63%	171.82%	-
YoY %	-29.64%	-26.42%	-89.89%	-6.84%	-6.61%	-12.33%	-	-
Horiz. %	3.99%	5.67%	7.71%	76.27%	81.87%	87.67%	100.00%	-

	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	CAGR
Per Share
RPS	74.89	75.76	79.13	204.84	237.97	250.91	237.50	-53.70%
YoY %	-1.15%	-4.26%	-61.37%	-13.92%	-5.16%	5.65%	-	-
Horiz. %	31.53%	31.90%	33.32%	86.25%	100.20%	105.65%	100.00%	-
EPS	4.80	6.82	9.28	97.88	120.29	129.54	118.56	-88.23%
YoY %	-29.62%	-26.51%	-90.52%	-18.63%	-7.14%	9.26%	-	-
Horiz. %	4.05%	5.75%	7.83%	82.56%	101.46%	109.26%	100.00%	-
DPS	1.60	2.40	4.80	65.10	55.60	83.40	66.00	-91.64%
YoY %	-33.33%	-50.00%	-92.63%	17.09%	-33.33%	26.36%	-	-
Horiz. %	2.42%	3.64%	7.27%	98.64%	84.24%	126.36%	100.00%	-
NAPS	0.70	0.70	0.70	0.75	0.86	0.86	0.69	0.96%
YoY %	0.00%	0.00%	-6.67%	-12.79%	0.00%	24.64%	-	-
Horiz. %	101.45%	101.45%	101.45%	108.70%	124.64%	124.64%	100.00%	-

	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	CAGR
Adjusted Per Share Value based on latest NOSH - 8,206,864
RPS	73.07	73.91	77.20	199.84	232.08	246.68	231.93	-53.73%
YoY %	-1.14%	-4.26%	-61.37%	-13.89%	-5.92%	6.36%	-	-
Horiz. %	31.51%	31.87%	33.29%	86.16%	100.06%	106.36%	100.00%	-
EPS	4.69	6.66	9.05	95.89	117.98	127.36	115.78	-88.22%
YoY %	-29.58%	-26.41%	-90.56%	-18.72%	-7.36%	10.00%	-	-
Horiz. %	4.05%	5.75%	7.82%	82.82%	101.90%	110.00%	100.00%	-
DPS	1.56	2.34	4.68	63.51	54.22	82.00	64.45	-91.65%
YoY %	-33.33%	-50.00%	-92.63%	17.13%	-33.88%	27.23%	-	-
Horiz. %	2.42%	3.63%	7.26%	98.54%	84.13%	127.23%	100.00%	-
NAPS	0.683	0.683	0.683	0.7317	0.8387	0.8455	0.6738	0.90%
YoY %	0.00%	0.00%	-6.66%	-12.76%	-0.80%	25.48%	-	-
Horiz. %	101.37%	101.37%	101.37%	108.59%	124.47%	125.48%	100.00%	-

	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/22	28/02/22	30/11/21	30/08/21	31/05/21	26/02/21	30/11/20	-
Price	1.40	2.05	2.93	4.00	5.18	5.24	7.12	-
P/RPS	1.87	2.71	3.70	1.95	2.18	2.09	3.00	-27.05%
YoY %	-31.00%	-26.76%	89.74%	-10.55%	4.31%	-30.33%	-	-
Horiz. %	62.33%	90.33%	123.33%	65.00%	72.67%	69.67%	100.00%	-
P/EPS	29.14	30.04	31.59	4.07	4.28	4.05	6.01	186.74%
YoY %	-3.00%	-4.91%	676.17%	-4.91%	5.68%	-32.61%	-	-
Horiz. %	484.86%	499.83%	525.62%	67.72%	71.21%	67.39%	100.00%	-
EY	3.43	3.33	3.17	24.57	23.36	24.72	16.65	-65.15%
YoY %	3.00%	5.05%	-87.10%	5.18%	-5.50%	48.47%	-	-
Horiz. %	20.60%	20.00%	19.04%	147.57%	140.30%	148.47%	100.00%	-
DY	1.14	1.17	1.64	16.28	10.73	15.92	9.27	-75.30%
YoY %	-2.56%	-28.66%	-89.93%	51.72%	-32.60%	71.74%	-	-
Horiz. %	12.30%	12.62%	17.69%	175.62%	115.75%	171.74%	100.00%	-
P/NAPS	2.00	2.93	4.19	5.33	6.02	6.09	10.32	-66.54%
YoY %	-31.74%	-30.07%	-21.39%	-11.46%	-1.15%	-40.99%	-	-
Horiz. %	19.38%	28.39%	40.60%	51.65%	58.33%	59.01%	100.00%	-

	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	CAGR
Price Multiplier on Announcement Date
Date	09/06/22	09/03/22	10/12/21	17/09/21	09/06/21	09/03/21	09/12/20	-
Price	1.22	1.68	2.16	3.06	4.88	5.19	6.84	-
P/RPS	1.63	2.22	2.73	1.49	2.05	2.07	2.88	-31.60%
YoY %	-26.58%	-18.68%	83.22%	-27.32%	-0.97%	-28.12%	-	-
Horiz. %	56.60%	77.08%	94.79%	51.74%	71.18%	71.88%	100.00%	-
P/EPS	25.39	24.62	23.28	3.11	4.03	4.01	5.77	168.77%
YoY %	3.13%	5.76%	648.55%	-22.83%	0.50%	-30.50%	-	-
Horiz. %	440.03%	426.69%	403.47%	53.90%	69.84%	69.50%	100.00%	-
EY	3.94	4.06	4.29	32.12	24.79	24.96	17.33	-62.78%
YoY %	-2.96%	-5.36%	-86.64%	29.57%	-0.68%	44.03%	-	-
Horiz. %	22.74%	23.43%	24.75%	185.34%	143.05%	144.03%	100.00%	-
DY	1.31	1.43	2.22	21.27	11.39	16.07	9.65	-73.61%
YoY %	-8.39%	-35.59%	-89.56%	86.74%	-29.12%	66.53%	-	-
Horiz. %	13.58%	14.82%	23.01%	220.41%	118.03%	166.53%	100.00%	-
P/NAPS	1.74	2.40	3.09	4.08	5.67	6.03	9.91	-68.67%
YoY %	-27.50%	-22.33%	-24.26%	-28.04%	-5.97%	-39.15%	-	-
Horiz. %	17.56%	24.22%	31.18%	41.17%	57.21%	60.85%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 11:00:00

EMA 5

5 Mins

SELL

2024-04-26 10:45:00

EMA 5

5 Mins

BUY

2024-04-26 09:10:00

ADX

5 Mins

SELL

2024-04-26 09:00:00

EMA 5

Hourly

SELL

2024-04-26 09:00:00

ADX

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

395

PTRANS

PERAK TRANSIT BERHAD

378

HLIND

HONG LEONG INDUSTRIES BHD

373

YTLPOWR

YTL POWER INTERNATIONAL BHD

338

MYEG

MY E.G. SERVICES BHD

282

SAPNRG

SAPURA ENERGY BERHAD

241

DNEX

DAGANG NEXCHANGE BERHAD

215

GENTING

GENTING BHD

196

GENM

GENTING MALAYSIA BERHAD

194

Daily Stocks

HSI-CVZ

0.17

+0.035

203,525,100

MYEG

0.90

+0.09

166,911,200

BSLCORP

0.03

0.00

71,938,000

HSI-HUS

0.10

-0.025

65,444,800

HSI-HSZ

0.225

-0.055

43,895,900

HONGSENG

0.01

0.00

36,655,100

ATAIMS

0.31

+0.025

33,919,800

HSI-HUQ

0.12

-0.035

31,475,200

YTL

2.93

+0.16

25,209,200

DATAPRP

0.145

+0.02

24,212,700

More active Stocks

DLADY

33.78

+0.34

3,700

CHINTEK

7.71

+0.21

21,900

NESTLE

127.20

+0.20

46,100

EUPE

1.62

+0.18

5,699,700

HLIND

10.72

+0.18

4,000

YTL

2.93

+0.16

25,209,200

HSI-CVU

1.42

+0.14

100,000

CARLSBG

18.54

+0.14

70,300

AJI

19.36

+0.14

6,400

BIPORT

6.02

+0.13

12,200

More gainer Stocks

UTDPLT

24.92

-0.36

232,500

VITROX

7.39

-0.23

1,748,700

MPI

29.74

-0.20

26,300

PIE

5.70

-0.16

537,500

HLBANK

19.30

-0.16

141,600

LPI

11.80

-0.16

117,700

KUAISHO-C17

0.08

-0.12

58,800

RVIEW

3.18

-0.11

13,000

HEIM

23.26

-0.10

15,000

HSI-HS5

0.53

-0.095

15,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More