[TOPGLOV] YoY Annual (Unaudited) Result on 31-Aug-2017 [#4]

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Annual (Unaudited) Result
Revenue	7,236,317	4,801,759	4,213,986	3,409,176	2,888,515	2,510,510	2,275,366	21.24%
YoY %	50.70%	13.95%	23.61%	18.03%	15.06%	10.33%	-	-
Horiz. %	318.03%	211.03%	185.20%	149.83%	126.95%	110.33%	100.00%	-
PBT	2,301,400	430,748	522,710	383,105	442,202	363,538	216,310	48.25%
YoY %	434.28%	-17.59%	36.44%	-13.36%	21.64%	68.06%	-	-
Horiz. %	1,063.94%	199.13%	241.65%	177.11%	204.43%	168.06%	100.00%	-
Tax	-397,585	-57,136	-85,409	-50,536	-79,763	-82,346	-32,745	51.54%
YoY %	-595.86%	33.10%	-69.01%	36.64%	3.14%	-151.48%	-	-
Horiz. %	1,214.19%	174.49%	260.83%	154.33%	243.59%	251.48%	100.00%	-
NP	1,903,815	373,612	437,301	332,569	362,439	281,192	183,565	47.62%
YoY %	409.57%	-14.56%	31.49%	-8.24%	28.89%	53.18%	-	-
Horiz. %	1,037.13%	203.53%	238.23%	181.17%	197.44%	153.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,866,999	370,564	433,618	332,704	360,729	279,781	180,523	47.55%
YoY %	403.83%	-14.54%	30.33%	-7.77%	28.93%	54.98%	-	-
Horiz. %	1,034.22%	205.27%	240.20%	184.30%	199.82%	154.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.28%	13.26%	16.34%	13.19%	18.04%	22.65%	15.14%	-
YoY %	30.32%	-18.85%	23.88%	-26.88%	-20.35%	49.60%	-	-
Horiz. %	114.13%	87.58%	107.93%	87.12%	119.15%	149.60%	100.00%	-
Total Cost	5,332,502	4,428,147	3,776,685	3,076,607	2,526,076	2,229,318	2,091,801	16.86%
YoY %	20.42%	17.25%	22.75%	21.79%	13.31%	6.57%	-	-
Horiz. %	254.92%	211.69%	180.55%	147.08%	120.76%	106.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	802,884	1,395,945	23.42%
YoY %	103.09%	0.71%	19.72%	10.42%	127.57%	-42.48%	-	-
Horiz. %	353.90%	174.26%	173.03%	144.53%	130.89%	57.52%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Dividend
Div	958,091	192,044	217,253	181,702	181,464	71,024	99,267	45.86%
YoY %	398.89%	-11.60%	19.57%	0.13%	155.50%	-28.45%	-	-
Horiz. %	965.17%	193.46%	218.86%	183.04%	182.80%	71.55%	100.00%	-
Div Payout %	51.32%	51.82%	50.10%	54.61%	50.30%	25.39%	54.99%	-
YoY %	-0.96%	3.43%	-8.26%	8.57%	98.11%	-53.83%	-	-
Horiz. %	93.33%	94.24%	91.11%	99.31%	91.47%	46.17%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Equity
Net Worth	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	802,884	1,395,945	23.42%
YoY %	103.09%	0.71%	19.72%	10.42%	127.57%	-42.48%	-	-
Horiz. %	353.90%	174.26%	173.03%	144.53%	130.89%	57.52%	100.00%	-
NOSH	2,708,825	2,560,589	1,280,229	1,253,122	1,251,476	617,603	620,420	27.81%
YoY %	5.79%	100.01%	2.16%	0.13%	102.63%	-0.45%	-	-
Horiz. %	436.61%	412.72%	206.35%	201.98%	201.71%	99.55%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Ratio Analysis
NP Margin	26.31%	7.78%	10.38%	9.76%	12.55%	11.20%	8.07%	-
YoY %	238.17%	-25.05%	6.35%	-22.23%	12.05%	38.79%	-	-
Horiz. %	326.02%	96.41%	128.62%	120.94%	155.51%	138.79%	100.00%	-
ROE	37.79%	15.23%	17.95%	16.49%	19.74%	34.85%	12.93%	-
YoY %	148.13%	-15.15%	8.85%	-16.46%	-43.36%	169.53%	-	-
Horiz. %	292.27%	117.79%	138.82%	127.53%	152.67%	269.53%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Per Share
RPS	89.35	187.53	329.74	272.05	230.81	406.49	366.75	-20.95%
YoY %	-52.35%	-43.13%	21.21%	17.87%	-43.22%	10.84%	-	-
Horiz. %	24.36%	51.13%	89.91%	74.18%	62.93%	110.84%	100.00%	-
EPS	23.31	14.47	34.33	26.55	28.83	22.61	29.09	-3.62%
YoY %	61.09%	-57.85%	29.30%	-7.91%	27.51%	-22.28%	-	-
Horiz. %	80.13%	49.74%	118.01%	91.27%	99.11%	77.72%	100.00%	-
DPS	11.83	7.50	17.00	14.50	14.50	11.50	16.00	-4.90%
YoY %	57.73%	-55.88%	17.24%	0.00%	26.09%	-28.12%	-	-
Horiz. %	73.94%	46.88%	106.25%	90.62%	90.62%	71.88%	100.00%	-
NAPS	0.61	0.95	1.89	1.61	1.46	1.30	2.25	-19.53%
YoY %	-35.79%	-49.74%	17.39%	10.27%	12.31%	-42.22%	-	-
Horiz. %	27.11%	42.22%	84.00%	71.56%	64.89%	57.78%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,253,138
RPS	88.16	58.50	51.34	41.53	35.19	30.59	27.72	21.24%
YoY %	50.70%	13.95%	23.62%	18.02%	15.04%	10.35%	-	-
Horiz. %	318.04%	211.04%	185.21%	149.82%	126.95%	110.35%	100.00%	-
EPS	22.75	4.51	5.28	4.05	4.39	3.41	2.20	47.54%
YoY %	404.43%	-14.58%	30.37%	-7.74%	28.74%	55.00%	-	-
Horiz. %	1,034.09%	205.00%	240.00%	184.09%	199.55%	155.00%	100.00%	-
DPS	11.67	2.34	2.65	2.21	2.21	0.87	1.21	45.84%
YoY %	398.72%	-11.70%	19.91%	0.00%	154.02%	-28.10%	-	-
Horiz. %	964.46%	193.39%	219.01%	182.64%	182.64%	71.90%	100.00%	-
NAPS	0.6019	0.2964	0.2943	0.2458	0.2226	0.0978	0.1701	23.42%
YoY %	103.07%	0.71%	19.73%	10.42%	127.61%	-42.50%	-	-
Horiz. %	353.85%	174.25%	173.02%	144.50%	130.86%	57.50%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/20	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	29/08/14	-
Price	26.28	4.75	11.14	5.61	4.25	7.72	4.79	-
P/RPS	29.41	2.53	3.38	2.06	1.84	1.90	1.31	67.87%
YoY %	1,062.45%	-25.15%	64.08%	11.96%	-3.16%	45.04%	-	-
Horiz. %	2,245.04%	193.13%	258.02%	157.25%	140.46%	145.04%	100.00%	-
P/EPS	114.00	32.82	32.83	21.13	14.74	17.04	16.46	38.02%
YoY %	247.35%	-0.03%	55.37%	43.35%	-13.50%	3.52%	-	-
Horiz. %	692.59%	199.39%	199.45%	128.37%	89.55%	103.52%	100.00%	-
EY	0.88	3.05	3.05	4.73	6.78	5.87	6.07	-27.49%
YoY %	-71.15%	0.00%	-35.52%	-30.24%	15.50%	-3.29%	-	-
Horiz. %	14.50%	50.25%	50.25%	77.92%	111.70%	96.71%	100.00%	-
DY	0.45	1.58	1.53	2.58	3.41	1.49	3.34	-28.37%
YoY %	-71.52%	3.27%	-40.70%	-24.34%	128.86%	-55.39%	-	-
Horiz. %	13.47%	47.31%	45.81%	77.25%	102.10%	44.61%	100.00%	-
P/NAPS	43.08	5.00	5.89	3.48	2.91	5.94	2.13	64.98%
YoY %	761.60%	-15.11%	69.25%	19.59%	-51.01%	178.87%	-	-
Horiz. %	2,022.54%	234.74%	276.53%	163.38%	136.62%	278.87%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Price Multiplier on Announcement Date
Date	17/09/20	26/09/19	11/10/18	13/10/17	12/10/16	15/10/15	14/10/14	-
Price	7.79	4.68	10.70	5.96	5.00	8.44	4.81	-
P/RPS	8.72	2.50	3.24	2.19	2.17	2.08	1.31	37.11%
YoY %	248.80%	-22.84%	47.95%	0.92%	4.33%	58.78%	-	-
Horiz. %	665.65%	190.84%	247.33%	167.18%	165.65%	158.78%	100.00%	-
P/EPS	33.79	32.34	31.54	22.45	17.35	18.63	16.53	12.64%
YoY %	4.48%	2.54%	40.49%	29.39%	-6.87%	12.70%	-	-
Horiz. %	204.42%	195.64%	190.80%	135.81%	104.96%	112.70%	100.00%	-
EY	2.96	3.09	3.17	4.45	5.76	5.37	6.05	-11.22%
YoY %	-4.21%	-2.52%	-28.76%	-22.74%	7.26%	-11.24%	-	-
Horiz. %	48.93%	51.07%	52.40%	73.55%	95.21%	88.76%	100.00%	-
DY	1.52	1.60	1.59	2.43	2.90	1.36	3.33	-12.24%
YoY %	-5.00%	0.63%	-34.57%	-16.21%	113.24%	-59.16%	-	-
Horiz. %	45.65%	48.05%	47.75%	72.97%	87.09%	40.84%	100.00%	-
P/NAPS	12.77	4.93	5.66	3.70	3.42	6.49	2.14	34.64%
YoY %	159.03%	-12.90%	52.97%	8.19%	-47.30%	203.27%	-	-
Horiz. %	596.73%	230.37%	264.49%	172.90%	159.81%	303.27%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:50:00

ADX

5 Mins

SELL

2024-04-19 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-19 16:40:00

TURTLE SYSTEM 20

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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

734

PTRANS

PERAK TRANSIT BERHAD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

586

HLIND

HONG LEONG INDUSTRIES BHD

547

MAYBANK

MALAYAN BANKING BHD

528

YTLPOWR

YTL POWER INTERNATIONAL BHD

379

PBBANK

PUBLIC BANK BHD

377

HIBISCS

HIBISCUS PETROLEUM BHD

360

GENTING

GENTING BHD

357

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

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