[TOPGLOV] QoQ TTM Result on 31-Aug-2015 [#4]

	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	CAGR
TTM Result
Revenue	2,875,846	2,864,766	2,743,158	2,510,510	2,380,176	2,292,984	2,269,008	17.10%
YoY %	0.39%	4.43%	9.27%	5.48%	3.80%	1.06%	-	-
Horiz. %	126.74%	126.26%	120.90%	110.64%	104.90%	101.06%	100.00%	-
PBT	501,172	528,010	465,754	363,538	278,466	232,998	213,522	76.52%
YoY %	-5.08%	13.37%	28.12%	30.55%	19.51%	9.12%	-	-
Horiz. %	234.72%	247.29%	218.13%	170.26%	130.42%	109.12%	100.00%	-
Tax	-101,017	-117,974	-104,663	-82,346	-54,089	-38,293	-32,890	111.14%
YoY %	14.37%	-12.72%	-27.10%	-52.24%	-41.25%	-16.43%	-	-
Horiz. %	307.14%	358.69%	318.22%	250.37%	164.45%	116.43%	100.00%	-
NP	400,155	410,036	361,091	281,192	224,377	194,705	180,632	69.85%
YoY %	-2.41%	13.55%	28.41%	25.32%	15.24%	7.79%	-	-
Horiz. %	221.53%	227.00%	199.90%	155.67%	124.22%	107.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	398,166	407,984	359,446	279,781	223,345	193,444	178,929	70.36%
YoY %	-2.41%	13.50%	28.47%	25.27%	15.46%	8.11%	-	-
Horiz. %	222.53%	228.01%	200.89%	156.36%	124.82%	108.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.16%	22.34%	22.47%	22.65%	19.42%	16.43%	15.40%	-
YoY %	-9.76%	-0.58%	-0.79%	16.63%	18.20%	6.69%	-	-
Horiz. %	130.91%	145.06%	145.91%	147.08%	126.10%	106.69%	100.00%	-
Total Cost	2,475,691	2,454,730	2,382,067	2,229,318	2,155,799	2,098,279	2,088,376	11.99%
YoY %	0.85%	3.05%	6.85%	3.41%	2.74%	0.47%	-	-
Horiz. %	118.55%	117.54%	114.06%	106.75%	103.23%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,764,788	1,776,817	1,243,682	1,236,438	1,235,453	1,233,641	1,451,187	13.91%
YoY %	-0.68%	42.87%	0.59%	0.08%	0.15%	-14.99%	-	-
Horiz. %	121.61%	122.44%	85.70%	85.20%	85.13%	85.01%	100.00%	-

	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	CAGR
Dividend
Div	112,190	61,802	61,802	61,802	80,538	99,256	99,256	8.50%
YoY %	81.53%	0.00%	0.00%	-23.26%	-18.86%	0.00%	-	-
Horiz. %	113.03%	62.27%	62.27%	62.27%	81.14%	100.00%	100.00%	-
Div Payout %	28.18%	15.15%	17.19%	22.09%	36.06%	51.31%	55.47%	-
YoY %	86.01%	-11.87%	-22.18%	-38.74%	-29.72%	-7.50%	-	-
Horiz. %	50.80%	27.31%	30.99%	39.82%	65.01%	92.50%	100.00%	-

	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	CAGR
Equity
Net Worth	1,764,788	1,776,817	1,243,682	1,236,438	1,235,453	1,233,641	1,451,187	13.91%
YoY %	-0.68%	42.87%	0.59%	0.08%	0.15%	-14.99%	-	-
Horiz. %	121.61%	122.44%	85.70%	85.20%	85.13%	85.01%	100.00%	-
NOSH	1,251,623	1,251,279	621,841	618,219	617,726	616,820	620,165	59.63%
YoY %	0.03%	101.22%	0.59%	0.08%	0.15%	-0.54%	-	-
Horiz. %	201.82%	201.77%	100.27%	99.69%	99.61%	99.46%	100.00%	-

	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	CAGR
Ratio Analysis
NP Margin	13.91%	14.31%	13.16%	11.20%	9.43%	8.49%	7.96%	-
YoY %	-2.80%	8.74%	17.50%	18.77%	11.07%	6.66%	-	-
Horiz. %	174.75%	179.77%	165.33%	140.70%	118.47%	106.66%	100.00%	-
ROE	22.56%	22.96%	28.90%	22.63%	18.08%	15.68%	12.33%	-
YoY %	-1.74%	-20.55%	27.71%	25.17%	15.31%	27.17%	-	-
Horiz. %	182.97%	186.21%	234.39%	183.54%	146.63%	127.17%	100.00%	-

	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	CAGR
Per Share
RPS	229.77	228.95	441.13	406.09	385.31	371.74	365.87	-26.64%
YoY %	0.36%	-48.10%	8.63%	5.39%	3.65%	1.60%	-	-
Horiz. %	62.80%	62.58%	120.57%	110.99%	105.31%	101.60%	100.00%	-
EPS	31.81	32.61	57.80	45.26	36.16	31.36	28.85	6.72%
YoY %	-2.45%	-43.58%	27.71%	25.17%	15.31%	8.70%	-	-
Horiz. %	110.26%	113.03%	200.35%	156.88%	125.34%	108.70%	100.00%	-
DPS	8.96	4.94	10.00	10.00	13.00	16.00	16.00	-32.03%
YoY %	81.38%	-50.60%	0.00%	-23.08%	-18.75%	0.00%	-	-
Horiz. %	56.00%	30.88%	62.50%	62.50%	81.25%	100.00%	100.00%	-
NAPS	1.41	1.42	2.00	2.00	2.00	2.00	2.34	-28.63%
YoY %	-0.70%	-29.00%	0.00%	0.00%	0.00%	-14.53%	-	-
Horiz. %	60.26%	60.68%	85.47%	85.47%	85.47%	85.47%	100.00%	-

	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	CAGR
Adjusted Per Share Value based on latest NOSH - 618,219
RPS	35.03	34.89	33.41	30.58	28.99	27.93	27.64	17.09%
YoY %	0.40%	4.43%	9.25%	5.48%	3.80%	1.05%	-	-
Horiz. %	126.74%	126.23%	120.88%	110.64%	104.88%	101.05%	100.00%	-
EPS	4.85	4.97	4.38	3.41	2.72	2.36	2.18	70.33%
YoY %	-2.41%	13.47%	28.45%	25.37%	15.25%	8.26%	-	-
Horiz. %	222.48%	227.98%	200.92%	156.42%	124.77%	108.26%	100.00%	-
DPS	1.37	0.75	0.75	0.75	0.98	1.21	1.21	8.62%
YoY %	82.67%	0.00%	0.00%	-23.47%	-19.01%	0.00%	-	-
Horiz. %	113.22%	61.98%	61.98%	61.98%	80.99%	100.00%	100.00%	-
NAPS	0.215	0.2164	0.1515	0.1506	0.1505	0.1503	0.1768	13.91%
YoY %	-0.65%	42.84%	0.60%	0.07%	0.13%	-14.99%	-	-
Horiz. %	121.61%	122.40%	85.69%	85.18%	85.12%	85.01%	100.00%	-

	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/16	29/02/16	30/11/15	28/08/15	29/05/15	27/02/15	28/11/14	-
Price	5.07	5.63	9.71	7.72	5.42	5.06	4.61	-
P/RPS	2.21	2.46	2.20	1.90	1.41	1.36	1.26	45.38%
YoY %	-10.16%	11.82%	15.79%	34.75%	3.68%	7.94%	-	-
Horiz. %	175.40%	195.24%	174.60%	150.79%	111.90%	107.94%	100.00%	-
P/EPS	15.94	17.27	16.80	17.06	14.99	16.13	15.98	-0.16%
YoY %	-7.70%	2.80%	-1.52%	13.81%	-7.07%	0.94%	-	-
Horiz. %	99.75%	108.07%	105.13%	106.76%	93.80%	100.94%	100.00%	-
EY	6.27	5.79	5.95	5.86	6.67	6.20	6.26	0.10%
YoY %	8.29%	-2.69%	1.54%	-12.14%	7.58%	-0.96%	-	-
Horiz. %	100.16%	92.49%	95.05%	93.61%	106.55%	99.04%	100.00%	-
DY	1.77	0.88	1.03	1.30	2.40	3.16	3.47	-36.13%
YoY %	101.14%	-14.56%	-20.77%	-45.83%	-24.05%	-8.93%	-	-
Horiz. %	51.01%	25.36%	29.68%	37.46%	69.16%	91.07%	100.00%	-
P/NAPS	3.60	3.96	4.86	3.86	2.71	2.53	1.97	49.41%
YoY %	-9.09%	-18.52%	25.91%	42.44%	7.11%	28.43%	-	-
Horiz. %	182.74%	201.02%	246.70%	195.94%	137.56%	128.43%	100.00%	-

	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	CAGR
Price Multiplier on Announcement Date
Date	15/06/16	16/03/16	15/12/15	15/10/15	17/06/15	18/03/15	16/12/14	-
Price	4.91	5.20	11.86	8.44	5.87	5.20	4.30	-
P/RPS	2.14	2.27	2.69	2.08	1.52	1.40	1.18	48.66%
YoY %	-5.73%	-15.61%	29.33%	36.84%	8.57%	18.64%	-	-
Horiz. %	181.36%	192.37%	227.97%	176.27%	128.81%	118.64%	100.00%	-
P/EPS	15.43	15.95	20.52	18.65	16.24	16.58	14.90	2.35%
YoY %	-3.26%	-22.27%	10.03%	14.84%	-2.05%	11.28%	-	-
Horiz. %	103.56%	107.05%	137.72%	125.17%	108.99%	111.28%	100.00%	-
EY	6.48	6.27	4.87	5.36	6.16	6.03	6.71	-2.29%
YoY %	3.35%	28.75%	-9.14%	-12.99%	2.16%	-10.13%	-	-
Horiz. %	96.57%	93.44%	72.58%	79.88%	91.80%	89.87%	100.00%	-
DY	1.83	0.95	0.84	1.18	2.21	3.08	3.72	-37.65%
YoY %	92.63%	13.10%	-28.81%	-46.61%	-28.25%	-17.20%	-	-
Horiz. %	49.19%	25.54%	22.58%	31.72%	59.41%	82.80%	100.00%	-
P/NAPS	3.48	3.66	5.93	4.22	2.94	2.60	1.84	52.87%
YoY %	-4.92%	-38.28%	40.52%	43.54%	13.08%	41.30%	-	-
Horiz. %	189.13%	198.91%	322.28%	229.35%	159.78%	141.30%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

BUY

2024-07-05 16:15:00

EMA 5

5 Mins

BUY

2024-07-05 16:10:00

ADX

5 Mins

BUY

2024-07-05 16:05:00

ADX

5 Mins

SELL

2024-07-05 16:00:00

ADX

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

983

HLIND

HONG LEONG INDUSTRIES BHD

973

GENTING

GENTING BHD

531

JCY

JCY INTERNATIONAL BERHAD

526

DNEX

DAGANG NEXCHANGE BERHAD

479

YTLPOWR

YTL POWER INTERNATIONAL BHD

455

MAYBANK

MALAYAN BANKING BHD

429

GENM

GENTING MALAYSIA BERHAD

427

TOPGLOV

TOP GLOVE CORPORATION BHD

420

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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