[TOPGLOV] QoQ TTM Result on 30-Nov-2006 [#1]

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
TTM Result
Revenue	1,228,778	1,228,802	1,175,069	1,092,208	992,611	879,806	791,149	34.00%
YoY %	-0.00%	4.57%	7.59%	10.03%	12.82%	11.21%	-	-
Horiz. %	155.32%	155.32%	148.53%	138.05%	125.46%	111.21%	100.00%	-
PBT	118,644	110,297	105,428	99,678	91,773	86,490	79,008	31.03%
YoY %	7.57%	4.62%	5.77%	8.61%	6.11%	9.47%	-	-
Horiz. %	150.17%	139.60%	133.44%	126.16%	116.16%	109.47%	100.00%	-
Tax	-29,992	-15,074	-14,536	-14,061	-12,712	-14,994	-14,006	65.90%
YoY %	-98.97%	-3.70%	-3.38%	-10.61%	15.22%	-7.05%	-	-
Horiz. %	214.14%	107.63%	103.78%	100.39%	90.76%	107.05%	100.00%	-
NP	88,652	95,223	90,892	85,617	79,061	71,496	65,002	22.91%
YoY %	-6.90%	4.76%	6.16%	8.29%	10.58%	9.99%	-	-
Horiz. %	136.38%	146.49%	139.83%	131.71%	121.63%	109.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,560	94,909	90,245	84,878	78,392	71,170	64,733	24.08%
YoY %	-5.64%	5.17%	6.32%	8.27%	10.15%	9.94%	-	-
Horiz. %	138.35%	146.62%	139.41%	131.12%	121.10%	109.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.28%	13.67%	13.79%	14.11%	13.85%	17.34%	17.73%	-
YoY %	84.93%	-0.87%	-2.27%	1.88%	-20.13%	-2.20%	-	-
Horiz. %	142.58%	77.10%	77.78%	79.58%	78.12%	97.80%	100.00%	-
Total Cost	1,140,126	1,133,579	1,084,177	1,006,591	913,550	808,310	726,147	34.97%
YoY %	0.58%	4.56%	7.71%	10.18%	13.02%	11.31%	-	-
Horiz. %	157.01%	156.11%	149.31%	138.62%	125.81%	111.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	621,761	602,281	527,898	192,447	191,935	191,161	190,123	119.84%
YoY %	3.23%	14.09%	174.31%	0.27%	0.40%	0.55%	-	-
Horiz. %	327.03%	316.78%	277.66%	101.22%	100.95%	100.55%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Dividend
Div	28,219	21,262	15,961	15,961	15,961	16,111	15,055	51.84%
YoY %	32.72%	33.21%	0.00%	0.00%	-0.93%	7.01%	-	-
Horiz. %	187.44%	141.23%	106.02%	106.02%	106.02%	107.01%	100.00%	-
Div Payout %	31.51%	22.40%	17.69%	18.80%	20.36%	22.64%	23.26%	-
YoY %	40.67%	26.63%	-5.90%	-7.66%	-10.07%	-2.67%	-	-
Horiz. %	135.47%	96.30%	76.05%	80.83%	87.53%	97.33%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Equity
Net Worth	621,761	602,281	527,898	192,447	191,935	191,161	190,123	119.84%
YoY %	3.23%	14.09%	174.31%	0.27%	0.40%	0.55%	-	-
Horiz. %	327.03%	316.78%	277.66%	101.22%	100.95%	100.55%	100.00%	-
NOSH	310,880	299,791	277,549	192,447	191,935	191,161	190,123	38.67%
YoY %	3.70%	8.01%	44.22%	0.27%	0.40%	0.55%	-	-
Horiz. %	163.52%	157.68%	145.98%	101.22%	100.95%	100.55%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Ratio Analysis
NP Margin	7.21%	7.75%	7.74%	7.84%	7.96%	8.13%	8.22%	-
YoY %	-6.97%	0.13%	-1.28%	-1.51%	-2.09%	-1.09%	-	-
Horiz. %	87.71%	94.28%	94.16%	95.38%	96.84%	98.91%	100.00%	-
ROE	14.40%	15.76%	17.10%	44.10%	40.84%	37.23%	34.05%	-
YoY %	-8.63%	-7.84%	-61.22%	7.98%	9.70%	9.34%	-	-
Horiz. %	42.29%	46.28%	50.22%	129.52%	119.94%	109.34%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Per Share
RPS	395.26	409.89	423.37	567.53	517.16	460.24	416.12	-3.36%
YoY %	-3.57%	-3.18%	-25.40%	9.74%	12.37%	10.60%	-	-
Horiz. %	94.99%	98.50%	101.74%	136.39%	124.28%	110.60%	100.00%	-
EPS	28.81	31.66	32.51	44.10	40.84	37.23	34.05	-10.51%
YoY %	-9.00%	-2.61%	-26.28%	7.98%	9.70%	9.34%	-	-
Horiz. %	84.61%	92.98%	95.48%	129.52%	119.94%	109.34%	100.00%	-
DPS	9.08	7.09	5.75	8.33	8.33	8.50	8.00	8.78%
YoY %	28.07%	23.30%	-30.97%	0.00%	-2.00%	6.25%	-	-
Horiz. %	113.50%	88.62%	71.88%	104.12%	104.12%	106.25%	100.00%	-
NAPS	2.00	2.009	1.902	1.00	1.00	1.00	1.00	58.53%
YoY %	-0.45%	5.63%	90.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.90%	190.20%	100.00%	100.00%	100.00%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 192,447
RPS	14.97	14.97	14.31	13.30	12.09	10.72	9.64	33.99%
YoY %	0.00%	4.61%	7.59%	10.01%	12.78%	11.20%	-	-
Horiz. %	155.29%	155.29%	148.44%	137.97%	125.41%	111.20%	100.00%	-
EPS	1.09	1.16	1.10	1.03	0.95	0.87	0.79	23.86%
YoY %	-6.03%	5.45%	6.80%	8.42%	9.20%	10.13%	-	-
Horiz. %	137.97%	146.84%	139.24%	130.38%	120.25%	110.13%	100.00%	-
DPS	0.34	0.26	0.19	0.19	0.19	0.20	0.18	52.62%
YoY %	30.77%	36.84%	0.00%	0.00%	-5.00%	11.11%	-	-
Horiz. %	188.89%	144.44%	105.56%	105.56%	105.56%	111.11%	100.00%	-
NAPS	0.0757	0.0734	0.0643	0.0234	0.0234	0.0233	0.0232	119.51%
YoY %	3.13%	14.15%	174.79%	0.00%	0.43%	0.43%	-	-
Horiz. %	326.29%	316.38%	277.16%	100.86%	100.86%	100.43%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/08/07	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	28/02/06	-
Price	7.05	8.65	8.85	12.90	8.65	9.20	7.65	-
P/RPS	1.78	2.11	2.09	2.27	1.67	2.00	1.84	-2.17%
YoY %	-15.64%	0.96%	-7.93%	35.93%	-16.50%	8.70%	-	-
Horiz. %	96.74%	114.67%	113.59%	123.37%	90.76%	108.70%	100.00%	-
P/EPS	24.47	27.32	27.22	29.25	21.18	24.71	22.47	5.83%
YoY %	-10.43%	0.37%	-6.94%	38.10%	-14.29%	9.97%	-	-
Horiz. %	108.90%	121.58%	121.14%	130.17%	94.26%	109.97%	100.00%	-
EY	4.09	3.66	3.67	3.42	4.72	4.05	4.45	-5.45%
YoY %	11.75%	-0.27%	7.31%	-27.54%	16.54%	-8.99%	-	-
Horiz. %	91.91%	82.25%	82.47%	76.85%	106.07%	91.01%	100.00%	-
DY	1.29	0.82	0.65	0.65	0.96	0.92	1.05	14.66%
YoY %	57.32%	26.15%	0.00%	-32.29%	4.35%	-12.38%	-	-
Horiz. %	122.86%	78.10%	61.90%	61.90%	91.43%	87.62%	100.00%	-
P/NAPS	3.53	4.31	4.65	12.90	8.65	9.20	7.65	-40.20%
YoY %	-18.10%	-7.31%	-63.95%	49.13%	-5.98%	20.26%	-	-
Horiz. %	46.14%	56.34%	60.78%	168.63%	113.07%	120.26%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Price Multiplier on Announcement Date
Date	19/10/07	04/07/07	04/04/07	04/01/07	17/10/06	04/07/06	04/04/06	-
Price	6.50	8.35	8.95	13.80	9.90	9.10	7.70	-
P/RPS	1.64	2.04	2.11	2.43	1.91	1.98	1.85	-7.69%
YoY %	-19.61%	-3.32%	-13.17%	27.23%	-3.54%	7.03%	-	-
Horiz. %	88.65%	110.27%	114.05%	131.35%	103.24%	107.03%	100.00%	-
P/EPS	22.56	26.38	27.53	31.29	24.24	24.44	22.62	-0.17%
YoY %	-14.48%	-4.18%	-12.02%	29.08%	-0.82%	8.05%	-	-
Horiz. %	99.73%	116.62%	121.71%	138.33%	107.16%	108.05%	100.00%	-
EY	4.43	3.79	3.63	3.20	4.13	4.09	4.42	0.15%
YoY %	16.89%	4.41%	13.44%	-22.52%	0.98%	-7.47%	-	-
Horiz. %	100.23%	85.75%	82.13%	72.40%	93.44%	92.53%	100.00%	-
DY	1.40	0.85	0.64	0.60	0.84	0.93	1.04	21.85%
YoY %	64.71%	32.81%	6.67%	-28.57%	-9.68%	-10.58%	-	-
Horiz. %	134.62%	81.73%	61.54%	57.69%	80.77%	89.42%	100.00%	-
P/NAPS	3.25	4.16	4.71	13.80	9.90	9.10	7.70	-43.64%
YoY %	-21.88%	-11.68%	-65.87%	39.39%	8.79%	18.18%	-	-
Horiz. %	42.21%	54.03%	61.17%	179.22%	128.57%	118.18%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-24 16:55:00

EMA 5

5 Mins

SELL

2024-06-24 16:40:00

EMA 5

5 Mins

BUY

2024-06-24 11:15:00

ADX

5 Mins

SELL

2024-06-24 11:00:00

ADX

5 Mins

BUY

2024-06-24 10:20:00

VOLUME BREAKOUT

5 Mins

BUY

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

JCY

JCY INTERNATIONAL BERHAD

969

HLIND

HONG LEONG INDUSTRIES BHD

953

PTRANS

PERAK TRANSIT BERHAD

947

GENTING

GENTING BHD

896

DNEX

DAGANG NEXCHANGE BERHAD

576

NOTION

NOTION VTEC BHD

492

HEXCAP

HEXTAR CAPITAL BERHAD

459

MAYBANK

MALAYAN BANKING BHD

456

PBBANK

PUBLIC BANK BHD

451

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

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