[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2021 [#3]

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Cumulative Result
Revenue	3,033,417	1,584,120	16,402,950	14,286,559	10,123,815	4,759,253	7,236,317	-44.07%
YoY %	91.49%	-90.34%	14.81%	41.12%	112.72%	-34.23%	-	-
Horiz. %	41.92%	21.89%	226.68%	197.43%	139.90%	65.77%	100.00%	-
PBT	371,119	258,845	10,142,680	9,413,164	6,809,658	3,095,525	2,301,400	-70.47%
YoY %	43.37%	-97.45%	7.75%	38.23%	119.98%	34.51%	-	-
Horiz. %	16.13%	11.25%	440.72%	409.02%	295.89%	134.51%	100.00%	-
Tax	-66,411	-56,472	-2,157,835	-2,059,775	-1,520,695	-690,336	-397,585	-69.76%
YoY %	-17.60%	97.38%	-4.76%	-35.45%	-120.28%	-73.63%	-	-
Horiz. %	16.70%	14.20%	542.74%	518.07%	382.48%	173.63%	100.00%	-
NP	304,708	202,373	7,984,845	7,353,389	5,288,963	2,405,189	1,903,815	-70.62%
YoY %	50.57%	-97.47%	8.59%	39.03%	119.90%	26.34%	-	-
Horiz. %	16.01%	10.63%	419.41%	386.24%	277.81%	126.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	273,266	185,718	7,870,874	7,262,927	5,226,762	2,375,775	1,866,999	-72.32%
YoY %	47.14%	-97.64%	8.37%	38.96%	120.00%	27.25%	-	-
Horiz. %	14.64%	9.95%	421.58%	389.02%	279.96%	127.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.89%	21.82%	21.27%	21.88%	22.33%	22.30%	17.28%	-
YoY %	-18.01%	2.59%	-2.79%	-2.02%	0.13%	29.05%	-	-
Horiz. %	103.53%	126.27%	123.09%	126.62%	129.22%	129.05%	100.00%	-
Total Cost	2,728,709	1,381,747	8,418,105	6,933,170	4,834,852	2,354,064	5,332,502	-36.10%
YoY %	97.48%	-83.59%	21.42%	43.40%	105.38%	-55.85%	-	-
Horiz. %	51.17%	25.91%	157.86%	130.02%	90.67%	44.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	5,530,804	4,940,287	8.81%
YoY %	0.00%	-6.66%	-12.76%	-0.81%	25.48%	11.95%	-	-
Horiz. %	113.47%	113.47%	121.57%	139.34%	140.48%	111.95%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Dividend
Div	96,098	96,097	5,213,124	3,337,922	3,365,076	1,322,583	958,091	-78.50%
YoY %	0.00%	-98.16%	56.18%	-0.81%	154.43%	38.04%	-	-
Horiz. %	10.03%	10.03%	544.12%	348.39%	351.23%	138.04%	100.00%	-
Div Payout %	35.17%	51.74%	66.23%	45.96%	64.38%	55.67%	51.32%	-
YoY %	-32.03%	-21.88%	44.10%	-28.61%	15.65%	8.48%	-	-
Horiz. %	68.53%	100.82%	129.05%	89.56%	125.45%	108.48%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Equity
Net Worth	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	5,530,804	4,940,287	8.81%
YoY %	0.00%	-6.66%	-12.76%	-0.81%	25.48%	11.95%	-	-
Horiz. %	113.47%	113.47%	121.57%	139.34%	140.48%	111.95%	100.00%	-
NOSH	8,207,076	8,207,017	8,206,864	8,206,550	8,069,727	8,196,499	2,708,825	109.80%
YoY %	0.00%	0.00%	0.00%	1.70%	-1.55%	202.59%	-	-
Horiz. %	302.98%	302.97%	302.97%	302.96%	297.91%	302.59%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Ratio Analysis
NP Margin	10.05%	12.78%	48.68%	51.47%	52.24%	50.54%	26.31%	-
YoY %	-21.36%	-73.75%	-5.42%	-1.47%	3.36%	92.09%	-	-
Horiz. %	38.20%	48.57%	185.02%	195.63%	198.56%	192.09%	100.00%	-
ROE	4.87%	3.31%	131.05%	105.51%	75.31%	42.96%	37.79%	-
YoY %	47.13%	-97.47%	24.21%	40.10%	75.30%	13.68%	-	-
Horiz. %	12.89%	8.76%	346.78%	279.20%	199.29%	113.68%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Per Share
RPS	37.88	19.78	204.84	178.48	125.45	59.37	89.35	-43.65%
YoY %	91.51%	-90.34%	14.77%	42.27%	111.30%	-33.55%	-	-
Horiz. %	42.40%	22.14%	229.26%	199.75%	140.40%	66.45%	100.00%	-
EPS	3.41	2.32	97.88	90.22	64.77	29.64	23.31	-72.33%
YoY %	46.98%	-97.63%	8.49%	39.29%	118.52%	27.16%	-	-
Horiz. %	14.63%	9.95%	419.91%	387.04%	277.86%	127.16%	100.00%	-
DPS	1.20	1.20	65.10	41.70	41.70	16.50	11.83	-78.34%
YoY %	0.00%	-98.16%	56.12%	0.00%	152.73%	39.48%	-	-
Horiz. %	10.14%	10.14%	550.30%	352.49%	352.49%	139.48%	100.00%	-
NAPS	0.70	0.70	0.75	0.86	0.86	0.69	0.61	9.63%
YoY %	0.00%	-6.67%	-12.79%	0.00%	24.64%	13.11%	-	-
Horiz. %	114.75%	114.75%	122.95%	140.98%	140.98%	113.11%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Adjusted Per Share Value based on latest NOSH - 8,206,550
RPS	36.96	19.30	199.84	174.06	123.34	57.98	88.16	-44.07%
YoY %	91.50%	-90.34%	14.81%	41.12%	112.73%	-34.23%	-	-
Horiz. %	41.92%	21.89%	226.68%	197.44%	139.90%	65.77%	100.00%	-
EPS	3.33	2.26	95.89	88.49	63.68	28.94	22.75	-72.32%
YoY %	47.35%	-97.64%	8.36%	38.96%	120.04%	27.21%	-	-
Horiz. %	14.64%	9.93%	421.49%	388.97%	279.91%	127.21%	100.00%	-
DPS	1.17	1.17	63.51	40.67	41.00	16.11	11.67	-78.50%
YoY %	0.00%	-98.16%	56.16%	-0.80%	154.50%	38.05%	-	-
Horiz. %	10.03%	10.03%	544.22%	348.50%	351.33%	138.05%	100.00%	-
NAPS	0.683	0.683	0.7317	0.8387	0.8455	0.6738	0.6019	8.81%
YoY %	0.00%	-6.66%	-12.76%	-0.80%	25.48%	11.95%	-	-
Horiz. %	113.47%	113.47%	121.57%	139.34%	140.47%	111.95%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/22	30/11/21	30/08/21	31/05/21	26/02/21	30/11/20	28/08/20	-
Price	2.05	2.93	4.00	5.18	5.24	7.12	26.28	-
P/RPS	5.41	14.81	1.95	2.90	4.18	11.99	29.41	-67.75%
YoY %	-63.47%	659.49%	-32.76%	-30.62%	-65.14%	-59.23%	-	-
Horiz. %	18.40%	50.36%	6.63%	9.86%	14.21%	40.77%	100.00%	-
P/EPS	60.08	126.34	4.07	5.71	8.09	24.02	114.00	-34.83%
YoY %	-52.45%	3,004.18%	-28.72%	-29.42%	-66.32%	-78.93%	-	-
Horiz. %	52.70%	110.82%	3.57%	5.01%	7.10%	21.07%	100.00%	-
EY	1.66	0.79	24.57	17.52	12.36	4.16	0.88	52.84%
YoY %	110.13%	-96.78%	40.24%	41.75%	197.12%	372.73%	-	-
Horiz. %	188.64%	89.77%	2,792.05%	1,990.91%	1,404.55%	472.73%	100.00%	-
DY	0.59	0.41	16.28	8.05	7.96	2.32	0.45	19.85%
YoY %	43.90%	-97.48%	102.24%	1.13%	243.10%	415.56%	-	-
Horiz. %	131.11%	91.11%	3,617.78%	1,788.89%	1,768.89%	515.56%	100.00%	-
P/NAPS	2.93	4.19	5.33	6.02	6.09	10.32	43.08	-83.41%
YoY %	-30.07%	-21.39%	-11.46%	-1.15%	-40.99%	-76.04%	-	-
Horiz. %	6.80%	9.73%	12.37%	13.97%	14.14%	23.96%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Price Multiplier on Announcement Date
Date	09/03/22	10/12/21	17/09/21	09/06/21	09/03/21	09/12/20	17/09/20	-
Price	1.68	2.16	3.06	4.88	5.19	6.84	7.79	-
P/RPS	4.44	10.92	1.49	2.73	4.14	11.52	8.72	-36.31%
YoY %	-59.34%	632.89%	-45.42%	-34.06%	-64.06%	32.11%	-	-
Horiz. %	50.92%	125.23%	17.09%	31.31%	47.48%	132.11%	100.00%	-
P/EPS	49.23	93.14	3.11	5.38	8.01	23.08	33.79	28.60%
YoY %	-47.14%	2,894.86%	-42.19%	-32.83%	-65.29%	-31.70%	-	-
Horiz. %	145.69%	275.64%	9.20%	15.92%	23.71%	68.30%	100.00%	-
EY	2.03	1.07	32.12	18.59	12.48	4.33	2.96	-22.28%
YoY %	89.72%	-96.67%	72.78%	48.96%	188.22%	46.28%	-	-
Horiz. %	68.58%	36.15%	1,085.14%	628.04%	421.62%	146.28%	100.00%	-
DY	0.71	0.56	21.27	8.55	8.03	2.41	1.52	-39.88%
YoY %	26.79%	-97.37%	148.77%	6.48%	233.20%	58.55%	-	-
Horiz. %	46.71%	36.84%	1,399.34%	562.50%	528.29%	158.55%	100.00%	-
P/NAPS	2.40	3.09	4.08	5.67	6.03	9.91	12.77	-67.28%
YoY %	-22.33%	-24.26%	-28.04%	-5.97%	-39.15%	-22.40%	-	-
Horiz. %	18.79%	24.20%	31.95%	44.40%	47.22%	77.60%	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 - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 11:00:00

EMA 5

Hourly

SELL

2024-04-19 10:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 10:00:00

EMA 5

30 Mins

SELL

2024-04-19 10:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-19 10:00:00

TURTLE SYSTEM 55

30 Mins

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

383

MPI

MALAYSIAN PACIFIC INDUSTRIES

371

HLIND

HONG LEONG INDUSTRIES BHD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

251

MAYBANK

MALAYAN BANKING BHD

239

GENTING

GENTING BHD

231

RHBBANK

RHB BANK BERHAD

228

DNEX

DAGANG NEXCHANGE BERHAD

222

Daily Stocks

HSI-CVM

0.125

-0.025

179,295,400

HSI-HUE

0.175

+0.02

129,640,300

HSI-CVH

0.19

-0.04

105,147,400

TWL

0.03

0.00

95,833,700

INGENIEU

0.14

0.00

62,938,500

VELESTO

0.27

0.00

60,956,600

HSI-CVA

0.065

-0.02

55,824,000

HSI-HSY

0.23

+0.055

53,162,300

AWANTEC

0.20

-0.12

46,912,100

PMHLDG

0.21

+0.015

38,285,500

More active Stocks

NESTLE

124.00

+1.00

80,300

MISC

8.07

+0.24

1,507,100

HIBISCS

2.84

+0.22

13,915,000

AMWAY

7.39

+0.19

33,100

UTDPLT

25.18

+0.18

145,800

PMETAL

5.44

+0.16

5,926,500

PPB

15.76

+0.16

180,200

KLK

22.84

+0.14

362,100

MPI

31.00

+0.14

106,400

NIKKEI-HC

0.885

+0.125

39,000

More gainer Stocks

AJI

18.64

-0.54

33,900

DLADY

32.76

-0.46

282,900

ALLIANZ

20.68

-0.32

27,400

SAM

4.54

-0.23

533,800

HEIM

22.56

-0.22

145,200

HTPADU

2.10

-0.20

2,242,900

PETDAG

21.60

-0.20

15,900

NIKKEI-CD

0.21

-0.19

48,000

CRESNDO

3.72

-0.18

896,400

PIE

5.41

-0.16

1,906,000

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