[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2021 [#1]

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Cumulative Result
Revenue	5,572,507	4,498,061	3,033,417	1,584,120	16,402,950	14,286,559	10,123,815	-32.76%
YoY %	23.89%	48.28%	91.49%	-90.34%	14.81%	41.12%	-	-
Horiz. %	55.04%	44.43%	29.96%	15.65%	162.02%	141.12%	100.00%	-
PBT	365,478	409,508	371,119	258,845	10,142,680	9,413,164	6,809,658	-85.69%
YoY %	-10.75%	10.34%	43.37%	-97.45%	7.75%	38.23%	-	-
Horiz. %	5.37%	6.01%	5.45%	3.80%	148.95%	138.23%	100.00%	-
Tax	-73,232	-75,525	-66,411	-56,472	-2,157,835	-2,059,775	-1,520,695	-86.69%
YoY %	3.04%	-13.72%	-17.60%	97.38%	-4.76%	-35.45%	-	-
Horiz. %	4.82%	4.97%	4.37%	3.71%	141.90%	135.45%	100.00%	-
NP	292,246	333,983	304,708	202,373	7,984,845	7,353,389	5,288,963	-85.41%
YoY %	-12.50%	9.61%	50.57%	-97.47%	8.59%	39.03%	-	-
Horiz. %	5.53%	6.31%	5.76%	3.83%	150.97%	139.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,972	288,558	273,266	185,718	7,870,874	7,262,927	5,226,762	-87.24%
YoY %	-18.22%	5.60%	47.14%	-97.64%	8.37%	38.96%	-	-
Horiz. %	4.51%	5.52%	5.23%	3.55%	150.59%	138.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.04%	18.44%	17.89%	21.82%	21.27%	21.88%	22.33%	-
YoY %	8.68%	3.07%	-18.01%	2.59%	-2.79%	-2.02%	-	-
Horiz. %	89.74%	82.58%	80.12%	97.72%	95.25%	97.98%	100.00%	-
Total Cost	5,280,261	4,164,078	2,728,709	1,381,747	8,418,105	6,933,170	4,834,852	6.03%
YoY %	26.81%	52.60%	97.48%	-83.59%	21.42%	43.40%	-	-
Horiz. %	109.21%	86.13%	56.44%	28.58%	174.11%	143.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,813	5,605,771	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	-13.23%
YoY %	0.00%	0.00%	0.00%	-6.66%	-12.76%	-0.81%	-	-
Horiz. %	80.78%	80.78%	80.77%	80.77%	86.54%	99.19%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Dividend
Div	96,099	96,098	96,098	96,097	5,213,124	3,337,922	3,365,076	-90.59%
YoY %	0.00%	0.00%	0.00%	-98.16%	56.18%	-0.81%	-	-
Horiz. %	2.86%	2.86%	2.86%	2.86%	154.92%	99.19%	100.00%	-
Div Payout %	40.73%	33.30%	35.17%	51.74%	66.23%	45.96%	64.38%	-
YoY %	22.31%	-5.32%	-32.03%	-21.88%	44.10%	-28.61%	-	-
Horiz. %	63.26%	51.72%	54.63%	80.37%	102.87%	71.39%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Equity
Net Worth	5,605,813	5,605,771	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	-13.23%
YoY %	0.00%	0.00%	0.00%	-6.66%	-12.76%	-0.81%	-	-
Horiz. %	80.78%	80.78%	80.77%	80.77%	86.54%	99.19%	100.00%	-
NOSH	8,207,105	8,207,105	8,207,076	8,207,017	8,206,864	8,206,550	8,069,727	1.12%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.70%	-	-
Horiz. %	101.70%	101.70%	101.70%	101.70%	101.70%	101.70%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Ratio Analysis
NP Margin	5.24%	7.43%	10.05%	12.78%	48.68%	51.47%	52.24%	-
YoY %	-29.48%	-26.07%	-21.36%	-73.75%	-5.42%	-1.47%	-	-
Horiz. %	10.03%	14.22%	19.24%	24.46%	93.19%	98.53%	100.00%	-
ROE	4.21%	5.15%	4.87%	3.31%	131.05%	105.51%	75.31%	-
YoY %	-18.25%	5.75%	47.13%	-97.47%	24.21%	40.10%	-	-
Horiz. %	5.59%	6.84%	6.47%	4.40%	174.01%	140.10%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Per Share
RPS	69.58	56.17	37.88	19.78	204.84	178.48	125.45	-32.42%
YoY %	23.87%	48.28%	91.51%	-90.34%	14.77%	42.27%	-	-
Horiz. %	55.46%	44.77%	30.20%	15.77%	163.28%	142.27%	100.00%	-
EPS	2.95	3.60	3.41	2.32	97.88	90.22	64.77	-87.17%
YoY %	-18.06%	5.57%	46.98%	-97.63%	8.49%	39.29%	-	-
Horiz. %	4.55%	5.56%	5.26%	3.58%	151.12%	139.29%	100.00%	-
DPS	1.20	1.20	1.20	1.20	65.10	41.70	41.70	-90.54%
YoY %	0.00%	0.00%	0.00%	-98.16%	56.12%	0.00%	-	-
Horiz. %	2.88%	2.88%	2.88%	2.88%	156.12%	100.00%	100.00%	-
NAPS	0.70	0.70	0.70	0.70	0.75	0.86	0.86	-12.79%
YoY %	0.00%	0.00%	0.00%	-6.67%	-12.79%	0.00%	-	-
Horiz. %	81.40%	81.40%	81.40%	81.40%	87.21%	100.00%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Adjusted Per Share Value based on latest NOSH - 8,207,017
RPS	67.89	54.80	36.96	19.30	199.84	174.06	123.34	-32.76%
YoY %	23.89%	48.27%	91.50%	-90.34%	14.81%	41.12%	-	-
Horiz. %	55.04%	44.43%	29.97%	15.65%	162.02%	141.12%	100.00%	-
EPS	2.87	3.52	3.33	2.26	95.89	88.49	63.68	-87.26%
YoY %	-18.47%	5.71%	47.35%	-97.64%	8.36%	38.96%	-	-
Horiz. %	4.51%	5.53%	5.23%	3.55%	150.58%	138.96%	100.00%	-
DPS	1.17	1.17	1.17	1.17	63.51	40.67	41.00	-90.60%
YoY %	0.00%	0.00%	0.00%	-98.16%	56.16%	-0.80%	-	-
Horiz. %	2.85%	2.85%	2.85%	2.85%	154.90%	99.20%	100.00%	-
NAPS	0.683	0.683	0.683	0.683	0.7317	0.8387	0.8455	-13.22%
YoY %	0.00%	0.00%	0.00%	-6.66%	-12.76%	-0.80%	-	-
Horiz. %	80.78%	80.78%	80.78%	80.78%	86.54%	99.20%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/22	31/05/22	28/02/22	30/11/21	30/08/21	31/05/21	26/02/21	-
Price	0.805	1.40	2.05	2.93	4.00	5.18	5.24	-
P/RPS	1.16	2.49	5.41	14.81	1.95	2.90	4.18	-57.35%
YoY %	-53.41%	-53.97%	-63.47%	659.49%	-32.76%	-30.62%	-	-
Horiz. %	27.75%	59.57%	129.43%	354.31%	46.65%	69.38%	100.00%	-
P/EPS	27.32	38.85	60.08	126.34	4.07	5.71	8.09	124.59%
YoY %	-29.68%	-35.34%	-52.45%	3,004.18%	-28.72%	-29.42%	-	-
Horiz. %	337.70%	480.22%	742.65%	1,561.68%	50.31%	70.58%	100.00%	-
EY	3.66	2.57	1.66	0.79	24.57	17.52	12.36	-55.47%
YoY %	42.41%	54.82%	110.13%	-96.78%	40.24%	41.75%	-	-
Horiz. %	29.61%	20.79%	13.43%	6.39%	198.79%	141.75%	100.00%	-
DY	1.49	0.86	0.59	0.41	16.28	8.05	7.96	-67.17%
YoY %	73.26%	45.76%	43.90%	-97.48%	102.24%	1.13%	-	-
Horiz. %	18.72%	10.80%	7.41%	5.15%	204.52%	101.13%	100.00%	-
P/NAPS	1.15	2.00	2.93	4.19	5.33	6.02	6.09	-66.98%
YoY %	-42.50%	-31.74%	-30.07%	-21.39%	-11.46%	-1.15%	-	-
Horiz. %	18.88%	32.84%	48.11%	68.80%	87.52%	98.85%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Price Multiplier on Announcement Date
Date	20/09/22	09/06/22	09/03/22	10/12/21	17/09/21	09/06/21	09/03/21	-
Price	0.705	1.22	1.68	2.16	3.06	4.88	5.19	-
P/RPS	1.01	2.17	4.44	10.92	1.49	2.73	4.14	-60.85%
YoY %	-53.46%	-51.13%	-59.34%	632.89%	-45.42%	-34.06%	-	-
Horiz. %	24.40%	52.42%	107.25%	263.77%	35.99%	65.94%	100.00%	-
P/EPS	23.93	33.86	49.23	93.14	3.11	5.38	8.01	107.01%
YoY %	-29.33%	-31.22%	-47.14%	2,894.86%	-42.19%	-32.83%	-	-
Horiz. %	298.75%	422.72%	614.61%	1,162.80%	38.83%	67.17%	100.00%	-
EY	4.18	2.95	2.03	1.07	32.12	18.59	12.48	-51.67%
YoY %	41.69%	45.32%	89.72%	-96.67%	72.78%	48.96%	-	-
Horiz. %	33.49%	23.64%	16.27%	8.57%	257.37%	148.96%	100.00%	-
DY	1.70	0.98	0.71	0.56	21.27	8.55	8.03	-64.37%
YoY %	73.47%	38.03%	26.79%	-97.37%	148.77%	6.48%	-	-
Horiz. %	21.17%	12.20%	8.84%	6.97%	264.88%	106.48%	100.00%	-
P/NAPS	1.01	1.74	2.40	3.09	4.08	5.67	6.03	-69.51%
YoY %	-41.95%	-27.50%	-22.33%	-24.26%	-28.04%	-5.97%	-	-
Horiz. %	16.75%	28.86%	39.80%	51.24%	67.66%	94.03%	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

Latest Videos

MQ Market Updates - 17 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 12:25:00

EMA 5

5 Mins

BUY

2024-04-18 12:15:00

EMA 5

5 Mins

SELL

2024-04-18 11:30:00

EMA 5

5 Mins

BUY

2024-04-18 10:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-18 10:00:00

TURTLE SYSTEM 20

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

PTRANS

PERAK TRANSIT BERHAD

354

HLIND

HONG LEONG INDUSTRIES BHD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

315

PIE

P.I.E. INDUSTRIAL BHD

250

DNEX

DAGANG NEXCHANGE BERHAD

223

GENTING

GENTING BHD

208

PBBANK

PUBLIC BANK BHD

194

MAYBANK

MALAYAN BANKING BHD

188

Daily Stocks

HSI-CVM

0.165

+0.015

214,208,100

BORNOIL

0.005

-0.005

159,220,400

HSI-HUE

0.145

-0.02

159,024,100

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

126,736,900

HSI-CVH

0.255

+0.025

78,617,700

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

FITTERS

0.05

0.00

52,528,500

HSI-CVB

0.025

0.00

36,643,600

More active Stocks

DLADY

33.40

+1.08

37,000

PIE

5.46

+0.52

7,219,500

CRESNDO

3.80

+0.26

905,300

CHINHIN

4.55

+0.22

166,900

GESHEN

4.06

+0.18

284,100

1.50

+0.17

7,391,500

MFCB

4.50

+0.16

820,300

F&N

31.40

+0.16

102,300

PPB

15.70

+0.16

98,900

PIE-CK

0.39

+0.14

728,900

More gainer Stocks

NIKKEI-CE

0.78

-0.29

5,000

NVIDIA-C1

4.36

-0.22

300

ORIENT

6.97

-0.18

1,220,900

ALLIANZ-PA

21.50

-0.16

1,000

NDX-CE

0.185

-0.145

60,000

LPI

11.80

-0.14

94,000

GREATEC

4.49

-0.13

209,800

KUAISHO-C17

0.08

-0.12

58,800

HSI-CV7

0.10

-0.10

1,000,000

MSM

3.16

-0.10

920,300

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