[TOPGLOV] QoQ TTM Result on 31-Aug-2007 [#4]

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
TTM Result
Revenue	1,320,960	1,266,384	1,256,977	1,228,778	1,228,802	1,175,069	1,092,208	13.50%
YoY %	4.31%	0.75%	2.29%	-0.00%	4.57%	7.59%	-	-
Horiz. %	120.94%	115.95%	115.09%	112.50%	112.51%	107.59%	100.00%	-
PBT	127,594	127,055	124,349	118,644	110,297	105,428	99,678	17.87%
YoY %	0.42%	2.18%	4.81%	7.57%	4.62%	5.77%	-	-
Horiz. %	128.01%	127.47%	124.75%	119.03%	110.65%	105.77%	100.00%	-
Tax	-31,849	-30,723	-31,012	-29,992	-15,074	-14,536	-14,061	72.38%
YoY %	-3.67%	0.93%	-3.40%	-98.97%	-3.70%	-3.38%	-	-
Horiz. %	226.51%	218.50%	220.55%	213.30%	107.20%	103.38%	100.00%	-
NP	95,745	96,332	93,337	88,652	95,223	90,892	85,617	7.73%
YoY %	-0.61%	3.21%	5.28%	-6.90%	4.76%	6.16%	-	-
Horiz. %	111.83%	112.52%	109.02%	103.54%	111.22%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,401	98,210	94,098	89,560	94,909	90,245	84,878	10.34%
YoY %	0.19%	4.37%	5.07%	-5.64%	5.17%	6.32%	-	-
Horiz. %	115.93%	115.71%	110.86%	105.52%	111.82%	106.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.96%	24.18%	24.94%	25.28%	13.67%	13.79%	14.11%	-
YoY %	3.23%	-3.05%	-1.34%	84.93%	-0.87%	-2.27%	-	-
Horiz. %	176.90%	171.37%	176.75%	179.16%	96.88%	97.73%	100.00%	-
Total Cost	1,225,215	1,170,052	1,163,640	1,140,126	1,133,579	1,084,177	1,006,591	13.98%
YoY %	4.71%	0.55%	2.06%	0.58%	4.56%	7.71%	-	-
Horiz. %	121.72%	116.24%	115.60%	113.27%	112.62%	107.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,933	641,588	645,644	621,761	602,281	527,898	192,447	120.29%
YoY %	-1.82%	-0.63%	3.84%	3.23%	14.09%	174.31%	-	-
Horiz. %	327.33%	333.38%	335.49%	323.08%	312.96%	274.31%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Dividend
Div	31,275	28,219	28,219	28,219	21,262	15,961	15,961	56.52%
YoY %	10.83%	0.00%	0.00%	32.72%	33.21%	0.00%	-	-
Horiz. %	195.95%	176.80%	176.80%	176.80%	133.21%	100.00%	100.00%	-
Div Payout %	31.78%	28.73%	29.99%	31.51%	22.40%	17.69%	18.80%	-
YoY %	10.62%	-4.20%	-4.82%	40.67%	26.63%	-5.90%	-	-
Horiz. %	169.04%	152.82%	159.52%	167.61%	119.15%	94.10%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Equity
Net Worth	629,933	641,588	645,644	621,761	602,281	527,898	192,447	120.29%
YoY %	-1.82%	-0.63%	3.84%	3.23%	14.09%	174.31%	-	-
Horiz. %	327.33%	333.38%	335.49%	323.08%	312.96%	274.31%	100.00%	-
NOSH	300,957	300,509	300,439	310,880	299,791	277,549	192,447	34.69%
YoY %	0.15%	0.02%	-3.36%	3.70%	8.01%	44.22%	-	-
Horiz. %	156.38%	156.15%	156.12%	161.54%	155.78%	144.22%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Ratio Analysis
NP Margin	7.25%	7.61%	7.43%	7.21%	7.75%	7.74%	7.84%	-
YoY %	-4.73%	2.42%	3.05%	-6.97%	0.13%	-1.28%	-	-
Horiz. %	92.47%	97.07%	94.77%	91.96%	98.85%	98.72%	100.00%	-
ROE	15.62%	15.31%	14.57%	14.40%	15.76%	17.10%	44.10%	-
YoY %	2.02%	5.08%	1.18%	-8.63%	-7.84%	-61.22%	-	-
Horiz. %	35.42%	34.72%	33.04%	32.65%	35.74%	38.78%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Per Share
RPS	438.92	421.41	418.38	395.26	409.89	423.37	567.53	-15.73%
YoY %	4.16%	0.72%	5.85%	-3.57%	-3.18%	-25.40%	-	-
Horiz. %	77.34%	74.25%	73.72%	69.65%	72.22%	74.60%	100.00%	-
EPS	32.70	32.68	31.32	28.81	31.66	32.51	44.10	-18.06%
YoY %	0.06%	4.34%	8.71%	-9.00%	-2.61%	-26.28%	-	-
Horiz. %	74.15%	74.10%	71.02%	65.33%	71.79%	73.72%	100.00%	-
DPS	10.39	9.39	9.39	9.08	7.09	5.75	8.33	15.85%
YoY %	10.65%	0.00%	3.41%	28.07%	23.30%	-30.97%	-	-
Horiz. %	124.73%	112.73%	112.73%	109.00%	85.11%	69.03%	100.00%	-
NAPS	2.0931	2.135	2.149	2.00	2.009	1.902	1.00	63.55%
YoY %	-1.96%	-0.65%	7.45%	-0.45%	5.63%	90.20%	-	-
Horiz. %	209.31%	213.50%	214.90%	200.00%	200.90%	190.20%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 310,880
RPS	16.09	15.43	15.31	14.97	14.97	14.32	13.31	13.46%
YoY %	4.28%	0.78%	2.27%	0.00%	4.54%	7.59%	-	-
Horiz. %	120.89%	115.93%	115.03%	112.47%	112.47%	107.59%	100.00%	-
EPS	1.20	1.20	1.15	1.09	1.16	1.10	1.03	10.71%
YoY %	0.00%	4.35%	5.50%	-6.03%	5.45%	6.80%	-	-
Horiz. %	116.50%	116.50%	111.65%	105.83%	112.62%	106.80%	100.00%	-
DPS	0.38	0.34	0.34	0.34	0.26	0.19	0.19	58.67%
YoY %	11.76%	0.00%	0.00%	30.77%	36.84%	0.00%	-	-
Horiz. %	200.00%	178.95%	178.95%	178.95%	136.84%	100.00%	100.00%	-
NAPS	0.0767	0.0782	0.0787	0.0758	0.0734	0.0643	0.0234	120.49%
YoY %	-1.92%	-0.64%	3.83%	3.27%	14.15%	174.79%	-	-
Horiz. %	327.78%	334.19%	336.32%	323.93%	313.68%	274.79%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	-
Price	4.52	5.05	5.85	7.05	8.65	8.85	12.90	-
P/RPS	1.03	1.20	1.40	1.78	2.11	2.09	2.27	-40.92%
YoY %	-14.17%	-14.29%	-21.35%	-15.64%	0.96%	-7.93%	-	-
Horiz. %	45.37%	52.86%	61.67%	78.41%	92.95%	92.07%	100.00%	-
P/EPS	13.82	15.45	18.68	24.47	27.32	27.22	29.25	-39.30%
YoY %	-10.55%	-17.29%	-23.66%	-10.43%	0.37%	-6.94%	-	-
Horiz. %	47.25%	52.82%	63.86%	83.66%	93.40%	93.06%	100.00%	-
EY	7.23	6.47	5.35	4.09	3.66	3.67	3.42	64.64%
YoY %	11.75%	20.93%	30.81%	11.75%	-0.27%	7.31%	-	-
Horiz. %	211.40%	189.18%	156.43%	119.59%	107.02%	107.31%	100.00%	-
DY	2.30	1.86	1.61	1.29	0.82	0.65	0.65	132.02%
YoY %	23.66%	15.53%	24.81%	57.32%	26.15%	0.00%	-	-
Horiz. %	353.85%	286.15%	247.69%	198.46%	126.15%	100.00%	100.00%	-
P/NAPS	2.16	2.37	2.72	3.53	4.31	4.65	12.90	-69.58%
YoY %	-8.86%	-12.87%	-22.95%	-18.10%	-7.31%	-63.95%	-	-
Horiz. %	16.74%	18.37%	21.09%	27.36%	33.41%	36.05%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	02/07/08	03/04/08	03/01/08	19/10/07	04/07/07	04/04/07	04/01/07	-
Price	4.20	3.98	6.50	6.50	8.35	8.95	13.80	-
P/RPS	0.96	0.94	1.55	1.64	2.04	2.11	2.43	-46.12%
YoY %	2.13%	-39.35%	-5.49%	-19.61%	-3.32%	-13.17%	-	-
Horiz. %	39.51%	38.68%	63.79%	67.49%	83.95%	86.83%	100.00%	-
P/EPS	12.85	12.18	20.75	22.56	26.38	27.53	31.29	-44.72%
YoY %	5.50%	-41.30%	-8.02%	-14.48%	-4.18%	-12.02%	-	-
Horiz. %	41.07%	38.93%	66.32%	72.10%	84.31%	87.98%	100.00%	-
EY	7.78	8.21	4.82	4.43	3.79	3.63	3.20	80.71%
YoY %	-5.24%	70.33%	8.80%	16.89%	4.41%	13.44%	-	-
Horiz. %	243.12%	256.56%	150.62%	138.44%	118.44%	113.44%	100.00%	-
DY	2.47	2.36	1.45	1.40	0.85	0.64	0.60	156.63%
YoY %	4.66%	62.76%	3.57%	64.71%	32.81%	6.67%	-	-
Horiz. %	411.67%	393.33%	241.67%	233.33%	141.67%	106.67%	100.00%	-
P/NAPS	2.01	1.86	3.02	3.25	4.16	4.71	13.80	-72.28%
YoY %	8.06%	-38.41%	-7.08%	-21.88%	-11.68%	-65.87%	-	-
Horiz. %	14.57%	13.48%	21.88%	23.55%	30.14%	34.13%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-10 16:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-10 16:10:00

EMA 5

5 Mins

SELL

2024-05-10 16:10:00

ADX

5 Mins

SELL

2024-05-10 15:50:00

TURTLE SYSTEM 20

5 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

613

MPI

MALAYSIAN PACIFIC INDUSTRIES

611

HLIND

HONG LEONG INDUSTRIES BHD

607

GENTING

GENTING BHD

383

VSTECS

VSTECS BERHAD

378

MYEG

MY E.G. SERVICES BHD

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

346

TOPGLOV

TOP GLOVE CORPORATION BHD

302

SNS

SNS NETWORK TECHNOLOGY BERHAD

286

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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