[TOPGLOV] QoQ TTM Result on 30-Nov-2017 [#1]

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
TTM Result
Revenue	4,213,986	3,899,545	3,668,612	3,561,709	3,409,176	3,228,875	3,031,504	24.47%
YoY %	8.06%	6.29%	3.00%	4.47%	5.58%	6.51%	-	-
Horiz. %	139.01%	128.63%	121.02%	117.49%	112.46%	106.51%	100.00%	-
PBT	522,710	479,840	437,135	415,339	383,105	359,764	341,577	32.69%
YoY %	8.93%	9.77%	5.25%	8.41%	6.49%	5.32%	-	-
Horiz. %	153.03%	140.48%	127.98%	121.59%	112.16%	105.32%	100.00%	-
Tax	-85,409	-46,335	-45,467	-50,459	-50,536	-59,546	-56,452	31.69%
YoY %	-84.33%	-1.91%	9.89%	0.15%	15.13%	-5.48%	-	-
Horiz. %	151.29%	82.08%	80.54%	89.38%	89.52%	105.48%	100.00%	-
NP	437,301	433,505	391,668	364,880	332,569	300,218	285,125	32.88%
YoY %	0.88%	10.68%	7.34%	9.72%	10.78%	5.29%	-	-
Horiz. %	153.37%	152.04%	137.37%	127.97%	116.64%	105.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	433,618	430,648	390,790	364,834	332,704	299,722	284,143	32.44%
YoY %	0.69%	10.20%	7.11%	9.66%	11.00%	5.48%	-	-
Horiz. %	152.61%	151.56%	137.53%	128.40%	117.09%	105.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.34%	9.66%	10.40%	12.15%	13.19%	16.55%	16.53%	-
YoY %	69.15%	-7.12%	-14.40%	-7.88%	-20.30%	0.12%	-	-
Horiz. %	98.85%	58.44%	62.92%	73.50%	79.79%	100.12%	100.00%	-
Total Cost	3,776,685	3,466,040	3,276,944	3,196,829	3,076,607	2,928,657	2,746,379	23.58%
YoY %	8.96%	5.77%	2.51%	3.91%	5.05%	6.64%	-	-
Horiz. %	137.52%	126.20%	119.32%	116.40%	112.02%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,415,346	2,236,463	2,108,917	2,107,270	2,017,553	1,905,221	1,891,576	17.64%
YoY %	8.00%	6.05%	0.08%	4.45%	5.90%	0.72%	-	-
Horiz. %	127.69%	118.23%	111.49%	111.40%	106.66%	100.72%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Dividend
Div	215,746	194,467	181,722	181,722	181,722	181,683	181,574	12.14%
YoY %	10.94%	7.01%	0.00%	0.00%	0.02%	0.06%	-	-
Horiz. %	118.82%	107.10%	100.08%	100.08%	100.08%	100.06%	100.00%	-
Div Payout %	49.76%	45.16%	46.50%	49.81%	54.62%	60.62%	63.90%	-
YoY %	10.19%	-2.88%	-6.65%	-8.81%	-9.90%	-5.13%	-	-
Horiz. %	77.87%	70.67%	72.77%	77.95%	85.48%	94.87%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Equity
Net Worth	2,415,346	2,236,463	2,108,917	2,107,270	2,017,553	1,905,221	1,891,576	17.64%
YoY %	8.00%	6.05%	0.08%	4.45%	5.90%	0.72%	-	-
Horiz. %	127.69%	118.23%	111.49%	111.40%	106.66%	100.72%	100.00%	-
NOSH	1,280,229	1,279,633	1,258,175	1,256,979	1,253,138	1,253,435	1,252,699	1.45%
YoY %	0.05%	1.71%	0.10%	0.31%	-0.02%	0.06%	-	-
Horiz. %	102.20%	102.15%	100.44%	100.34%	100.04%	100.06%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Ratio Analysis
NP Margin	10.38%	11.12%	10.68%	10.24%	9.76%	9.30%	9.41%	-
YoY %	-6.65%	4.12%	4.30%	4.92%	4.95%	-1.17%	-	-
Horiz. %	110.31%	118.17%	113.50%	108.82%	103.72%	98.83%	100.00%	-
ROE	17.95%	19.26%	18.53%	17.31%	16.49%	15.73%	15.02%	-
YoY %	-6.80%	3.94%	7.05%	4.97%	4.83%	4.73%	-	-
Horiz. %	119.51%	128.23%	123.37%	115.25%	109.79%	104.73%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Per Share
RPS	329.74	310.36	292.25	283.95	272.05	257.60	242.00	22.83%
YoY %	6.24%	6.20%	2.92%	4.37%	5.61%	6.45%	-	-
Horiz. %	136.26%	128.25%	120.76%	117.33%	112.42%	106.45%	100.00%	-
EPS	33.93	34.28	31.13	29.09	26.55	23.91	22.68	30.70%
YoY %	-1.02%	10.12%	7.01%	9.57%	11.04%	5.42%	-	-
Horiz. %	149.60%	151.15%	137.26%	128.26%	117.06%	105.42%	100.00%	-
DPS	17.00	15.50	14.50	14.50	14.50	14.50	14.50	11.15%
YoY %	9.68%	6.90%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.24%	106.90%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.89	1.78	1.68	1.68	1.61	1.52	1.51	16.09%
YoY %	6.18%	5.95%	0.00%	4.35%	5.92%	0.66%	-	-
Horiz. %	125.17%	117.88%	111.26%	111.26%	106.62%	100.66%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,256,979
RPS	51.34	47.51	44.70	43.39	41.53	39.34	36.93	24.48%
YoY %	8.06%	6.29%	3.02%	4.48%	5.57%	6.53%	-	-
Horiz. %	139.02%	128.65%	121.04%	117.49%	112.46%	106.53%	100.00%	-
EPS	5.28	5.25	4.76	4.44	4.05	3.65	3.46	32.44%
YoY %	0.57%	10.29%	7.21%	9.63%	10.96%	5.49%	-	-
Horiz. %	152.60%	151.73%	137.57%	128.32%	117.05%	105.49%	100.00%	-
DPS	2.63	2.37	2.21	2.21	2.21	2.21	2.21	12.26%
YoY %	10.97%	7.24%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	119.00%	107.24%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.2943	0.2725	0.2569	0.2567	0.2458	0.2321	0.2305	17.63%
YoY %	8.00%	6.07%	0.08%	4.43%	5.90%	0.69%	-	-
Horiz. %	127.68%	118.22%	111.45%	111.37%	106.64%	100.69%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	-
Price	11.14	10.26	9.71	6.73	5.61	5.27	5.03	-
P/RPS	3.38	3.31	3.32	2.37	2.06	2.05	2.08	38.09%
YoY %	2.11%	-0.30%	40.08%	15.05%	0.49%	-1.44%	-	-
Horiz. %	162.50%	159.13%	159.62%	113.94%	99.04%	98.56%	100.00%	-
P/EPS	32.83	29.93	31.19	23.14	21.13	22.04	22.18	29.78%
YoY %	9.69%	-4.04%	34.79%	9.51%	-4.13%	-0.63%	-	-
Horiz. %	148.02%	134.94%	140.62%	104.33%	95.27%	99.37%	100.00%	-
EY	3.05	3.34	3.21	4.32	4.73	4.54	4.51	-22.89%
YoY %	-8.68%	4.05%	-25.69%	-8.67%	4.19%	0.67%	-	-
Horiz. %	67.63%	74.06%	71.18%	95.79%	104.88%	100.67%	100.00%	-
DY	1.53	1.51	1.49	2.15	2.58	2.75	2.88	-34.33%
YoY %	1.32%	1.34%	-30.70%	-16.67%	-6.18%	-4.51%	-	-
Horiz. %	53.12%	52.43%	51.74%	74.65%	89.58%	95.49%	100.00%	-
P/NAPS	5.89	5.76	5.78	4.01	3.48	3.47	3.33	46.10%
YoY %	2.26%	-0.35%	44.14%	15.23%	0.29%	4.20%	-	-
Horiz. %	176.88%	172.97%	173.57%	120.42%	104.50%	104.20%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Announcement Date
Date	11/10/18	19/06/18	15/03/18	19/12/17	13/10/17	16/06/17	16/03/17	-
Price	10.70	11.32	9.85	7.48	6.01	5.61	5.20	-
P/RPS	3.24	3.65	3.37	2.63	2.21	2.18	2.15	31.34%
YoY %	-11.23%	8.31%	28.14%	19.00%	1.38%	1.40%	-	-
Horiz. %	150.70%	169.77%	156.74%	122.33%	102.79%	101.40%	100.00%	-
P/EPS	31.54	33.03	31.64	25.72	22.64	23.46	22.93	23.60%
YoY %	-4.51%	4.39%	23.02%	13.60%	-3.50%	2.31%	-	-
Horiz. %	137.55%	144.05%	137.99%	112.17%	98.74%	102.31%	100.00%	-
EY	3.17	3.03	3.16	3.89	4.42	4.26	4.36	-19.09%
YoY %	4.62%	-4.11%	-18.77%	-11.99%	3.76%	-2.29%	-	-
Horiz. %	72.71%	69.50%	72.48%	89.22%	101.38%	97.71%	100.00%	-
DY	1.59	1.37	1.47	1.94	2.41	2.58	2.79	-31.19%
YoY %	16.06%	-6.80%	-24.23%	-19.50%	-6.59%	-7.53%	-	-
Horiz. %	56.99%	49.10%	52.69%	69.53%	86.38%	92.47%	100.00%	-
P/NAPS	5.66	6.36	5.86	4.45	3.73	3.69	3.44	39.24%
YoY %	-11.01%	8.53%	31.69%	19.30%	1.08%	7.27%	-	-
Horiz. %	164.53%	184.88%	170.35%	129.36%	108.43%	107.27%	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

393

MPI

MALAYSIAN PACIFIC INDUSTRIES

383

HLIND

HONG LEONG INDUSTRIES BHD

362

YTLPOWR

YTL POWER INTERNATIONAL BHD

332

MAYBANK

MALAYAN BANKING BHD

277

PBBANK

PUBLIC BANK BHD

269

GENTING

GENTING BHD

241

RHBBANK

RHB BANK BERHAD

238

BURSA

BURSA MALAYSIA BHD

230

Daily Stocks

HSI-CVM

0.13

-0.02

188,047,100

INIX-OR

0.02

0.00

141,839,900

HSI-HUE

0.165

+0.01

133,396,200

HSI-CVH

0.20

-0.03

120,099,300

TWL

0.03

0.00

96,144,300

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CVA

0.07

-0.015

66,934,100

INGENIEU

0.14

0.00

63,233,500

VELESTO

0.27

0.00

61,869,200

BPURI

0.08

0.00

56,769,100

More active Stocks

NESTLE

124.00

+1.00

93,400

UTDPLT

25.46

+0.46

221,200

PIE

5.75

+0.18

3,232,000

MISC

8.00

+0.17

2,010,200

PMETAL

5.43

+0.15

7,298,700

KLK

22.84

+0.14

464,400

PPB

15.74

+0.14

280,100

MPI

31.00

+0.14

132,800

AMWAY

7.34

+0.14

33,600

HIBISCS

2.75

+0.13

15,968,400

More gainer Stocks

AJI

18.62

-0.56

40,400

DLADY

32.80

-0.42

288,400

HSI-CVU

0.90

-0.32

300,000

PANAMY

18.60

-0.28

39,400

ALLIANZ

20.74

-0.26

37,900

SAM

4.56

-0.21

617,200

HEIM

22.58

-0.20

171,700

PETDAG

21.60

-0.20

27,000

APOLLO

6.30

-0.20

12,700

NIKKEI-CD

0.21

-0.19

48,000

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