[TOPGLOV] QoQ TTM Result on 31-May-2015 [#3]

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
TTM Result
Revenue	2,864,766	2,743,158	2,510,510	2,380,176	2,292,984	2,269,008	2,275,366	16.61%
YoY %	4.43%	9.27%	5.48%	3.80%	1.06%	-0.28%	-	-
Horiz. %	125.90%	120.56%	110.33%	104.61%	100.77%	99.72%	100.00%	-
PBT	528,010	465,754	363,538	278,466	232,998	213,522	216,310	81.38%
YoY %	13.37%	28.12%	30.55%	19.51%	9.12%	-1.29%	-	-
Horiz. %	244.10%	215.32%	168.06%	128.73%	107.71%	98.71%	100.00%	-
Tax	-117,974	-104,663	-82,346	-54,089	-38,293	-32,890	-32,745	135.19%
YoY %	-12.72%	-27.10%	-52.24%	-41.25%	-16.43%	-0.44%	-	-
Horiz. %	360.28%	319.63%	251.48%	165.18%	116.94%	100.44%	100.00%	-
NP	410,036	361,091	281,192	224,377	194,705	180,632	183,565	70.96%
YoY %	13.55%	28.41%	25.32%	15.24%	7.79%	-1.60%	-	-
Horiz. %	223.37%	196.71%	153.18%	122.23%	106.07%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	407,984	359,446	279,781	223,345	193,444	178,929	180,523	72.30%
YoY %	13.50%	28.47%	25.27%	15.46%	8.11%	-0.88%	-	-
Horiz. %	226.00%	199.11%	154.98%	123.72%	107.16%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	22.47%	22.65%	19.42%	16.43%	15.40%	15.14%	-
YoY %	-0.58%	-0.79%	16.63%	18.20%	6.69%	1.72%	-	-
Horiz. %	147.56%	148.41%	149.60%	128.27%	108.52%	101.72%	100.00%	-
Total Cost	2,454,730	2,382,067	2,229,318	2,155,799	2,098,279	2,088,376	2,091,801	11.26%
YoY %	3.05%	6.85%	3.41%	2.74%	0.47%	-0.16%	-	-
Horiz. %	117.35%	113.88%	106.57%	103.06%	100.31%	99.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,776,817	1,243,682	1,236,438	1,235,453	1,233,641	1,451,187	1,395,729	17.47%
YoY %	42.87%	0.59%	0.08%	0.15%	-14.99%	3.97%	-	-
Horiz. %	127.30%	89.11%	88.59%	88.52%	88.39%	103.97%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Dividend
Div	61,802	61,802	61,802	80,538	99,256	99,256	99,256	-27.10%
YoY %	0.00%	0.00%	-23.26%	-18.86%	0.00%	0.00%	-	-
Horiz. %	62.27%	62.27%	62.27%	81.14%	100.00%	100.00%	100.00%	-
Div Payout %	15.15%	17.19%	22.09%	36.06%	51.31%	55.47%	54.98%	-
YoY %	-11.87%	-22.18%	-38.74%	-29.72%	-7.50%	0.89%	-	-
Horiz. %	27.56%	31.27%	40.18%	65.59%	93.32%	100.89%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Equity
Net Worth	1,776,817	1,243,682	1,236,438	1,235,453	1,233,641	1,451,187	1,395,729	17.47%
YoY %	42.87%	0.59%	0.08%	0.15%	-14.99%	3.97%	-	-
Horiz. %	127.30%	89.11%	88.59%	88.52%	88.39%	103.97%	100.00%	-
NOSH	1,251,279	621,841	618,219	617,726	616,820	620,165	620,324	59.71%
YoY %	101.22%	0.59%	0.08%	0.15%	-0.54%	-0.03%	-	-
Horiz. %	201.71%	100.24%	99.66%	99.58%	99.44%	99.97%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Ratio Analysis
NP Margin	14.31%	13.16%	11.20%	9.43%	8.49%	7.96%	8.07%	-
YoY %	8.74%	17.50%	18.77%	11.07%	6.66%	-1.36%	-	-
Horiz. %	177.32%	163.07%	138.79%	116.85%	105.20%	98.64%	100.00%	-
ROE	22.96%	28.90%	22.63%	18.08%	15.68%	12.33%	12.93%	-
YoY %	-20.55%	27.71%	25.17%	15.31%	27.17%	-4.64%	-	-
Horiz. %	177.57%	223.51%	175.02%	139.83%	121.27%	95.36%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Per Share
RPS	228.95	441.13	406.09	385.31	371.74	365.87	366.80	-26.98%
YoY %	-48.10%	8.63%	5.39%	3.65%	1.60%	-0.25%	-	-
Horiz. %	62.42%	120.26%	110.71%	105.05%	101.35%	99.75%	100.00%	-
EPS	32.61	57.80	45.26	36.16	31.36	28.85	29.10	7.89%
YoY %	-43.58%	27.71%	25.17%	15.31%	8.70%	-0.86%	-	-
Horiz. %	112.06%	198.63%	155.53%	124.26%	107.77%	99.14%	100.00%	-
DPS	4.94	10.00	10.00	13.00	16.00	16.00	16.00	-54.35%
YoY %	-50.60%	0.00%	-23.08%	-18.75%	0.00%	0.00%	-	-
Horiz. %	30.88%	62.50%	62.50%	81.25%	100.00%	100.00%	100.00%	-
NAPS	1.42	2.00	2.00	2.00	2.00	2.34	2.25	-26.44%
YoY %	-29.00%	0.00%	0.00%	0.00%	-14.53%	4.00%	-	-
Horiz. %	63.11%	88.89%	88.89%	88.89%	88.89%	104.00%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Adjusted Per Share Value based on latest NOSH - 617,726
RPS	34.90	33.42	30.59	29.00	27.94	27.64	27.72	16.61%
YoY %	4.43%	9.25%	5.48%	3.79%	1.09%	-0.29%	-	-
Horiz. %	125.90%	120.56%	110.35%	104.62%	100.79%	99.71%	100.00%	-
EPS	4.97	4.38	3.41	2.72	2.36	2.18	2.20	72.25%
YoY %	13.47%	28.45%	25.37%	15.25%	8.26%	-0.91%	-	-
Horiz. %	225.91%	199.09%	155.00%	123.64%	107.27%	99.09%	100.00%	-
DPS	0.75	0.75	0.75	0.98	1.21	1.21	1.21	-27.32%
YoY %	0.00%	0.00%	-23.47%	-19.01%	0.00%	0.00%	-	-
Horiz. %	61.98%	61.98%	61.98%	80.99%	100.00%	100.00%	100.00%	-
NAPS	0.2165	0.1515	0.1506	0.1505	0.1503	0.1768	0.17	17.50%
YoY %	42.90%	0.60%	0.07%	0.13%	-14.99%	4.00%	-	-
Horiz. %	127.35%	89.12%	88.59%	88.53%	88.41%	104.00%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/16	30/11/15	28/08/15	29/05/15	27/02/15	28/11/14	29/08/14	-
Price	5.63	9.71	7.72	5.42	5.06	4.61	4.79	-
P/RPS	2.46	2.20	1.90	1.41	1.36	1.26	1.31	52.26%
YoY %	11.82%	15.79%	34.75%	3.68%	7.94%	-3.82%	-	-
Horiz. %	187.79%	167.94%	145.04%	107.63%	103.82%	96.18%	100.00%	-
P/EPS	17.27	16.80	17.06	14.99	16.13	15.98	16.46	3.25%
YoY %	2.80%	-1.52%	13.81%	-7.07%	0.94%	-2.92%	-	-
Horiz. %	104.92%	102.07%	103.65%	91.07%	98.00%	97.08%	100.00%	-
EY	5.79	5.95	5.86	6.67	6.20	6.26	6.08	-3.20%
YoY %	-2.69%	1.54%	-12.14%	7.58%	-0.96%	2.96%	-	-
Horiz. %	95.23%	97.86%	96.38%	109.70%	101.97%	102.96%	100.00%	-
DY	0.88	1.03	1.30	2.40	3.16	3.47	3.34	-58.93%
YoY %	-14.56%	-20.77%	-45.83%	-24.05%	-8.93%	3.89%	-	-
Horiz. %	26.35%	30.84%	38.92%	71.86%	94.61%	103.89%	100.00%	-
P/NAPS	3.96	4.86	3.86	2.71	2.53	1.97	2.13	51.25%
YoY %	-18.52%	25.91%	42.44%	7.11%	28.43%	-7.51%	-	-
Horiz. %	185.92%	228.17%	181.22%	127.23%	118.78%	92.49%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Price Multiplier on Announcement Date
Date	16/03/16	15/12/15	15/10/15	17/06/15	18/03/15	16/12/14	14/10/14	-
Price	5.20	11.86	8.44	5.87	5.20	4.30	4.81	-
P/RPS	2.27	2.69	2.08	1.52	1.40	1.18	1.31	44.31%
YoY %	-15.61%	29.33%	36.84%	8.57%	18.64%	-9.92%	-	-
Horiz. %	173.28%	205.34%	158.78%	116.03%	106.87%	90.08%	100.00%	-
P/EPS	15.95	20.52	18.65	16.24	16.58	14.90	16.53	-2.35%
YoY %	-22.27%	10.03%	14.84%	-2.05%	11.28%	-9.86%	-	-
Horiz. %	96.49%	124.14%	112.83%	98.25%	100.30%	90.14%	100.00%	-
EY	6.27	4.87	5.36	6.16	6.03	6.71	6.05	2.41%
YoY %	28.75%	-9.14%	-12.99%	2.16%	-10.13%	10.91%	-	-
Horiz. %	103.64%	80.50%	88.60%	101.82%	99.67%	110.91%	100.00%	-
DY	0.95	0.84	1.18	2.21	3.08	3.72	3.33	-56.69%
YoY %	13.10%	-28.81%	-46.61%	-28.25%	-17.20%	11.71%	-	-
Horiz. %	28.53%	25.23%	35.44%	66.37%	92.49%	111.71%	100.00%	-
P/NAPS	3.66	5.93	4.22	2.94	2.60	1.84	2.14	43.06%
YoY %	-38.28%	40.52%	43.54%	13.08%	41.30%	-14.02%	-	-
Horiz. %	171.03%	277.10%	197.20%	137.38%	121.50%	85.98%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 10:35:00

EMA 5

5 Mins

SELL

2024-04-25 10:30:00

MACD/RSI

10 Mins

SELL

2024-04-25 10:10:00

EMA 5

5 Mins

BUY

2024-04-25 09:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 09:20:00

EMA 5

10 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

PTRANS

PERAK TRANSIT BERHAD

353

HLIND

HONG LEONG INDUSTRIES BHD

346

SAPNRG

SAPURA ENERGY BERHAD

278

DNEX

DAGANG NEXCHANGE BERHAD

251

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

MYEG

MY E.G. SERVICES BHD

203

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

182

Daily Stocks

SAPNRG

0.045

0.00

108,684,200

HSI-HUS

0.125

-0.015

94,853,800

HSI-CVW

0.245

+0.015

94,688,700

HSI-HSZ

0.29

-0.02

72,984,900

ICONIC-WA

0.03

+0.01

67,988,500

BJCORP

0.31

+0.025

65,517,800

EKOVEST

0.45

-0.01

56,163,700

HSI-HSW

0.04

0.00

48,624,400

ICONIC

0.085

-0.005

38,783,500

HSI-CVB

0.075

+0.005

34,657,000

More active Stocks

NESTLE

126.80

+0.50

18,300

HEIM

23.30

+0.30

60,000

UTDPLT

26.32

+0.22

160,100

PANAMY

19.18

+0.18

29,900

HSI-CVX

0.885

+0.155

2,000

CRESNDO

3.74

+0.13

434,300

HLFG

16.80

+0.12

59,400

AEONCR

7.36

+0.11

340,600

HSI-CV5

0.56

+0.10

8,300

6.44

+0.09

5,113,500

More gainer Stocks

NVIDIA-C1

3.99

-0.27

1,400

MPI

29.98

-0.24

17,900

ALLIANZ

20.94

-0.18

21,100

UWC

3.14

-0.14

414,200

KUAISHO-C17

0.08

-0.12

58,800

LPI

11.92

-0.12

30,700

AIRPORT

9.89

-0.11

2,817,100

PMETAL

5.40

-0.11

1,318,300

UMCCA

4.95

-0.10

300

NIKKEI-CA

0.36

-0.09

533,400

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