[TOPGLOV] QoQ TTM Result on 31-May-2011 [#3]

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
TTM Result
Revenue	2,181,033	2,117,250	2,053,916	2,053,466	2,073,954	2,098,641	2,079,432	3.23%
YoY %	3.01%	3.08%	0.02%	-0.99%	-1.18%	0.92%	-	-
Horiz. %	104.89%	101.82%	98.77%	98.75%	99.74%	100.92%	100.00%	-
PBT	179,956	142,629	145,443	151,494	200,313	262,723	304,961	-29.66%
YoY %	26.17%	-1.93%	-3.99%	-24.37%	-23.76%	-13.85%	-	-
Horiz. %	59.01%	46.77%	47.69%	49.68%	65.68%	86.15%	100.00%	-
Tax	-40,446	-31,375	-30,311	-16,955	-26,435	-42,527	-54,550	-18.09%
YoY %	-28.91%	-3.51%	-78.77%	35.86%	37.84%	22.04%	-	-
Horiz. %	74.14%	57.52%	55.57%	31.08%	48.46%	77.96%	100.00%	-
NP	139,510	111,254	115,132	134,539	173,878	220,196	250,411	-32.31%
YoY %	25.40%	-3.37%	-14.42%	-22.62%	-21.03%	-12.07%	-	-
Horiz. %	55.71%	44.43%	45.98%	53.73%	69.44%	87.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,518	108,473	113,091	132,070	170,957	216,073	245,231	-32.35%
YoY %	25.85%	-4.08%	-14.37%	-22.75%	-20.88%	-11.89%	-	-
Horiz. %	55.67%	44.23%	46.12%	53.86%	69.71%	88.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.48%	22.00%	20.84%	11.19%	13.20%	16.19%	17.89%	-
YoY %	2.18%	5.57%	86.24%	-15.23%	-18.47%	-9.50%	-	-
Horiz. %	125.66%	122.97%	116.49%	62.55%	73.78%	90.50%	100.00%	-
Total Cost	2,041,523	2,005,996	1,938,784	1,918,927	1,900,076	1,878,445	1,829,021	7.61%
YoY %	1.77%	3.47%	1.03%	0.99%	1.15%	2.70%	-	-
Horiz. %	111.62%	109.68%	106.00%	104.92%	103.88%	102.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,194,075	1,187,981	1,143,580	1,125,278	1,125,211	1,174,871	1,117,315	4.53%
YoY %	0.51%	3.88%	1.63%	0.01%	-4.23%	5.15%	-	-
Horiz. %	106.87%	106.32%	102.35%	100.71%	100.71%	105.15%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Dividend
Div	68,003	68,003	68,003	74,125	64,393	64,393	64,393	3.70%
YoY %	0.00%	0.00%	-8.26%	15.11%	0.00%	0.00%	-	-
Horiz. %	105.61%	105.61%	105.61%	115.11%	100.00%	100.00%	100.00%	-
Div Payout %	49.81%	62.69%	60.13%	56.13%	37.67%	29.80%	26.26%	-
YoY %	-20.55%	4.26%	7.13%	49.00%	26.41%	13.48%	-	-
Horiz. %	189.68%	238.73%	228.98%	213.75%	143.45%	113.48%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Equity
Net Worth	1,194,075	1,187,981	1,143,580	1,125,278	1,125,211	1,174,871	1,117,315	4.53%
YoY %	0.51%	3.88%	1.63%	0.01%	-4.23%	5.15%	-	-
Horiz. %	106.87%	106.32%	102.35%	100.71%	100.71%	105.15%	100.00%	-
NOSH	618,692	618,740	618,151	618,285	618,248	618,353	617,301	0.15%
YoY %	-0.01%	0.10%	-0.02%	0.01%	-0.02%	0.17%	-	-
Horiz. %	100.23%	100.23%	100.14%	100.16%	100.15%	100.17%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Ratio Analysis
NP Margin	6.40%	5.25%	5.61%	6.55%	8.38%	10.49%	12.04%	-
YoY %	21.90%	-6.42%	-14.35%	-21.84%	-20.11%	-12.87%	-	-
Horiz. %	53.16%	43.60%	46.59%	54.40%	69.60%	87.13%	100.00%	-
ROE	11.43%	9.13%	9.89%	11.74%	15.19%	18.39%	21.95%	-
YoY %	25.19%	-7.68%	-15.76%	-22.71%	-17.40%	-16.22%	-	-
Horiz. %	52.07%	41.59%	45.06%	53.49%	69.20%	83.78%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Per Share
RPS	352.52	342.19	332.27	332.12	335.46	339.39	336.86	3.07%
YoY %	3.02%	2.99%	0.05%	-1.00%	-1.16%	0.75%	-	-
Horiz. %	104.65%	101.58%	98.64%	98.59%	99.58%	100.75%	100.00%	-
EPS	22.07	17.53	18.30	21.36	27.65	34.94	39.73	-32.44%
YoY %	25.90%	-4.21%	-14.33%	-22.75%	-20.86%	-12.06%	-	-
Horiz. %	55.55%	44.12%	46.06%	53.76%	69.59%	87.94%	100.00%	-
DPS	11.00	11.00	11.00	12.00	10.42	10.41	10.43	3.61%
YoY %	0.00%	0.00%	-8.33%	15.16%	0.10%	-0.19%	-	-
Horiz. %	105.47%	105.47%	105.47%	115.05%	99.90%	99.81%	100.00%	-
NAPS	1.93	1.92	1.85	1.82	1.82	1.90	1.81	4.37%
YoY %	0.52%	3.78%	1.65%	0.00%	-4.21%	4.97%	-	-
Horiz. %	106.63%	106.08%	102.21%	100.55%	100.55%	104.97%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Adjusted Per Share Value based on latest NOSH - 618,285
RPS	26.57	25.79	25.02	25.02	25.27	25.57	25.33	3.24%
YoY %	3.02%	3.08%	0.00%	-0.99%	-1.17%	0.95%	-	-
Horiz. %	104.90%	101.82%	98.78%	98.78%	99.76%	100.95%	100.00%	-
EPS	1.66	1.32	1.38	1.61	2.08	2.63	2.99	-32.47%
YoY %	25.76%	-4.35%	-14.29%	-22.60%	-20.91%	-12.04%	-	-
Horiz. %	55.52%	44.15%	46.15%	53.85%	69.57%	87.96%	100.00%	-
DPS	0.83	0.83	0.83	0.90	0.78	0.78	0.78	4.23%
YoY %	0.00%	0.00%	-7.78%	15.38%	0.00%	0.00%	-	-
Horiz. %	106.41%	106.41%	106.41%	115.38%	100.00%	100.00%	100.00%	-
NAPS	0.1455	0.1447	0.1393	0.1371	0.1371	0.1431	0.1361	4.55%
YoY %	0.55%	3.88%	1.60%	0.00%	-4.19%	5.14%	-	-
Horiz. %	106.91%	106.32%	102.35%	100.73%	100.73%	105.14%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/12	30/11/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	-
Price	4.87	4.61	4.86	5.20	4.89	5.70	6.07	-
P/RPS	1.38	1.35	1.46	1.57	1.46	1.68	1.80	-16.24%
YoY %	2.22%	-7.53%	-7.01%	7.53%	-13.10%	-6.67%	-	-
Horiz. %	76.67%	75.00%	81.11%	87.22%	81.11%	93.33%	100.00%	-
P/EPS	22.07	26.30	26.56	24.34	17.68	16.31	15.28	27.80%
YoY %	-16.08%	-0.98%	9.12%	37.67%	8.40%	6.74%	-	-
Horiz. %	144.44%	172.12%	173.82%	159.29%	115.71%	106.74%	100.00%	-
EY	4.53	3.80	3.76	4.11	5.65	6.13	6.54	-21.73%
YoY %	19.21%	1.06%	-8.52%	-27.26%	-7.83%	-6.27%	-	-
Horiz. %	69.27%	58.10%	57.49%	62.84%	86.39%	93.73%	100.00%	-
DY	2.26	2.39	2.26	2.31	2.13	1.83	1.72	19.98%
YoY %	-5.44%	5.75%	-2.16%	8.45%	16.39%	6.40%	-	-
Horiz. %	131.40%	138.95%	131.40%	134.30%	123.84%	106.40%	100.00%	-
P/NAPS	2.52	2.40	2.63	2.86	2.69	3.00	3.35	-17.30%
YoY %	5.00%	-8.75%	-8.04%	6.32%	-10.33%	-10.45%	-	-
Horiz. %	75.22%	71.64%	78.51%	85.37%	80.30%	89.55%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Price Multiplier on Announcement Date
Date	15/03/12	16/12/11	11/10/11	17/06/11	16/03/11	15/12/10	06/10/10	-
Price	4.92	4.44	4.07	5.26	5.28	5.45	5.69	-
P/RPS	1.40	1.30	1.22	1.58	1.57	1.61	1.69	-11.80%
YoY %	7.69%	6.56%	-22.78%	0.64%	-2.48%	-4.73%	-	-
Horiz. %	82.84%	76.92%	72.19%	93.49%	92.90%	95.27%	100.00%	-
P/EPS	22.30	25.33	22.25	24.62	19.09	15.60	14.32	34.38%
YoY %	-11.96%	13.84%	-9.63%	28.97%	22.37%	8.94%	-	-
Horiz. %	155.73%	176.89%	155.38%	171.93%	133.31%	108.94%	100.00%	-
EY	4.48	3.95	4.50	4.06	5.24	6.41	6.98	-25.61%
YoY %	13.42%	-12.22%	10.84%	-22.52%	-18.25%	-8.17%	-	-
Horiz. %	64.18%	56.59%	64.47%	58.17%	75.07%	91.83%	100.00%	-
DY	2.24	2.48	2.70	2.28	1.97	1.91	1.83	14.44%
YoY %	-9.68%	-8.15%	18.42%	15.74%	3.14%	4.37%	-	-
Horiz. %	122.40%	135.52%	147.54%	124.59%	107.65%	104.37%	100.00%	-
P/NAPS	2.55	2.31	2.20	2.89	2.90	2.87	3.14	-12.96%
YoY %	10.39%	5.00%	-23.88%	-0.34%	1.05%	-8.60%	-	-
Horiz. %	81.21%	73.57%	70.06%	92.04%	92.36%	91.40%	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 - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

EMA 5

10 Mins

SELL

2024-05-06 16:30:00

EMA 5

5 Mins

SELL

2024-05-06 14:50:00

EMA 5

5 Mins

BUY

2024-05-06 14:40:00

EMA 5

5 Mins

SELL

2024-05-06 11:55:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

PTRANS

PERAK TRANSIT BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

324

SNS

SNS NETWORK TECHNOLOGY BERHAD

284

MYEG

MY E.G. SERVICES BHD

249

YTL

YTL CORPORATION BHD

227

DNEX

DAGANG NEXCHANGE BERHAD

220

PBBANK

PUBLIC BANK BHD

201

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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