[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2018 [#4]

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Annualized Quarter Result
Revenue	16,402,950	7,236,317	4,801,759	4,213,986	3,409,176	2,888,515	2,510,510	36.68%
YoY %	126.68%	50.70%	13.95%	23.61%	18.03%	15.06%	-	-
Horiz. %	653.37%	288.24%	191.27%	167.85%	135.80%	115.06%	100.00%	-
PBT	10,142,680	2,301,400	430,748	522,710	383,105	442,202	363,538	74.06%
YoY %	340.72%	434.28%	-17.59%	36.44%	-13.36%	21.64%	-	-
Horiz. %	2,789.99%	633.06%	118.49%	143.78%	105.38%	121.64%	100.00%	-
Tax	-2,157,835	-397,585	-57,136	-85,409	-50,536	-79,763	-82,346	72.25%
YoY %	-442.74%	-595.86%	33.10%	-69.01%	36.64%	3.14%	-	-
Horiz. %	2,620.45%	482.82%	69.39%	103.72%	61.37%	96.86%	100.00%	-
NP	7,984,845	1,903,815	373,612	437,301	332,569	362,439	281,192	74.57%
YoY %	319.41%	409.57%	-14.56%	31.49%	-8.24%	28.89%	-	-
Horiz. %	2,839.64%	677.05%	132.87%	155.52%	118.27%	128.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,870,874	1,866,999	370,564	433,618	332,704	360,729	279,781	74.30%
YoY %	321.58%	403.83%	-14.54%	30.33%	-7.77%	28.93%	-	-
Horiz. %	2,813.23%	667.31%	132.45%	154.98%	118.92%	128.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.27%	17.28%	13.26%	16.34%	13.19%	18.04%	22.65%	-
YoY %	23.09%	30.32%	-18.85%	23.88%	-26.88%	-20.35%	-	-
Horiz. %	93.91%	76.29%	58.54%	72.14%	58.23%	79.65%	100.00%	-
Total Cost	8,418,105	5,332,502	4,428,147	3,776,685	3,076,607	2,526,076	2,229,318	24.76%
YoY %	57.86%	20.42%	17.25%	22.75%	21.79%	13.31%	-	-
Horiz. %	377.61%	239.20%	198.63%	169.41%	138.01%	113.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,005,904	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	802,884	39.80%
YoY %	21.57%	103.09%	0.71%	19.72%	10.42%	127.57%	-	-
Horiz. %	748.04%	615.32%	302.98%	300.83%	251.28%	227.57%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Dividend
Div	5,213,124	958,091	192,044	217,253	181,702	181,464	71,024	104.48%
YoY %	444.12%	398.89%	-11.60%	19.57%	0.13%	155.50%	-	-
Horiz. %	7,339.95%	1,348.97%	270.39%	305.89%	255.83%	255.50%	100.00%	-
Div Payout %	66.23%	51.32%	51.82%	50.10%	54.61%	50.30%	25.39%	-
YoY %	29.05%	-0.96%	3.43%	-8.26%	8.57%	98.11%	-	-
Horiz. %	260.85%	202.13%	204.10%	197.32%	215.08%	198.11%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Equity
Net Worth	6,005,904	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	802,884	39.80%
YoY %	21.57%	103.09%	0.71%	19.72%	10.42%	127.57%	-	-
Horiz. %	748.04%	615.32%	302.98%	300.83%	251.28%	227.57%	100.00%	-
NOSH	8,206,864	2,708,825	2,560,589	1,280,229	1,253,122	1,251,476	617,603	53.84%
YoY %	202.97%	5.79%	100.01%	2.16%	0.13%	102.63%	-	-
Horiz. %	1,328.83%	438.60%	414.60%	207.29%	202.90%	202.63%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Ratio Analysis
NP Margin	48.68%	26.31%	7.78%	10.38%	9.76%	12.55%	11.20%	-
YoY %	85.02%	238.17%	-25.05%	6.35%	-22.23%	12.05%	-	-
Horiz. %	434.64%	234.91%	69.46%	92.68%	87.14%	112.05%	100.00%	-
ROE	131.05%	37.79%	15.23%	17.95%	16.49%	19.74%	34.85%	-
YoY %	246.78%	148.13%	-15.15%	8.85%	-16.46%	-43.36%	-	-
Horiz. %	376.04%	108.44%	43.70%	51.51%	47.32%	56.64%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Per Share
RPS	204.84	89.35	187.53	329.74	272.05	230.81	406.49	-10.78%
YoY %	129.26%	-52.35%	-43.13%	21.21%	17.87%	-43.22%	-	-
Horiz. %	50.39%	21.98%	46.13%	81.12%	66.93%	56.78%	100.00%	-
EPS	97.88	23.31	14.47	34.33	26.55	28.83	22.61	27.63%
YoY %	319.91%	61.09%	-57.85%	29.30%	-7.91%	27.51%	-	-
Horiz. %	432.91%	103.10%	64.00%	151.84%	117.43%	127.51%	100.00%	-
DPS	65.10	11.83	7.50	17.00	14.50	14.50	11.50	33.46%
YoY %	450.30%	57.73%	-55.88%	17.24%	0.00%	26.09%	-	-
Horiz. %	566.09%	102.87%	65.22%	147.83%	126.09%	126.09%	100.00%	-
NAPS	0.75	0.61	0.95	1.89	1.61	1.46	1.30	-8.75%
YoY %	22.95%	-35.79%	-49.74%	17.39%	10.27%	12.31%	-	-
Horiz. %	57.69%	46.92%	73.08%	145.38%	123.85%	112.31%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,280,229
RPS	199.84	88.16	58.50	51.34	41.53	35.19	30.59	36.68%
YoY %	126.68%	50.70%	13.95%	23.62%	18.02%	15.04%	-	-
Horiz. %	653.29%	288.20%	191.24%	167.83%	135.76%	115.04%	100.00%	-
EPS	95.89	22.75	4.51	5.28	4.05	4.39	3.41	74.29%
YoY %	321.49%	404.43%	-14.58%	30.37%	-7.74%	28.74%	-	-
Horiz. %	2,812.02%	667.16%	132.26%	154.84%	118.77%	128.74%	100.00%	-
DPS	63.51	11.67	2.34	2.65	2.21	2.21	0.87	104.30%
YoY %	444.22%	398.72%	-11.70%	19.91%	0.00%	154.02%	-	-
Horiz. %	7,300.00%	1,341.38%	268.97%	304.60%	254.02%	254.02%	100.00%	-
NAPS	0.7317	0.6019	0.2964	0.2943	0.2458	0.2226	0.0978	39.80%
YoY %	21.57%	103.07%	0.71%	19.73%	10.42%	127.61%	-	-
Horiz. %	748.16%	615.44%	303.07%	300.92%	251.33%	227.61%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/21	28/08/20	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	-
Price	4.00	26.28	4.75	11.14	5.61	4.25	7.72	-
P/RPS	1.95	29.41	2.53	3.38	2.06	1.84	1.90	0.43%
YoY %	-93.37%	1,062.45%	-25.15%	64.08%	11.96%	-3.16%	-	-
Horiz. %	102.63%	1,547.89%	133.16%	177.89%	108.42%	96.84%	100.00%	-
P/EPS	4.07	114.00	32.82	32.83	21.13	14.74	17.04	-21.21%
YoY %	-96.43%	247.35%	-0.03%	55.37%	43.35%	-13.50%	-	-
Horiz. %	23.88%	669.01%	192.61%	192.66%	124.00%	86.50%	100.00%	-
EY	24.57	0.88	3.05	3.05	4.73	6.78	5.87	26.92%
YoY %	2,692.05%	-71.15%	0.00%	-35.52%	-30.24%	15.50%	-	-
Horiz. %	418.57%	14.99%	51.96%	51.96%	80.58%	115.50%	100.00%	-
DY	16.28	0.45	1.58	1.53	2.58	3.41	1.49	48.90%
YoY %	3,517.78%	-71.52%	3.27%	-40.70%	-24.34%	128.86%	-	-
Horiz. %	1,092.62%	30.20%	106.04%	102.68%	173.15%	228.86%	100.00%	-
P/NAPS	5.33	43.08	5.00	5.89	3.48	2.91	5.94	-1.78%
YoY %	-87.63%	761.60%	-15.11%	69.25%	19.59%	-51.01%	-	-
Horiz. %	89.73%	725.25%	84.18%	99.16%	58.59%	48.99%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Price Multiplier on Announcement Date
Date	17/09/21	17/09/20	26/09/19	11/10/18	13/10/17	12/10/16	15/10/15	-
Price	3.06	7.79	4.68	10.70	5.96	5.00	8.44	-
P/RPS	1.49	8.72	2.50	3.24	2.19	2.17	2.08	-5.40%
YoY %	-82.91%	248.80%	-22.84%	47.95%	0.92%	4.33%	-	-
Horiz. %	71.63%	419.23%	120.19%	155.77%	105.29%	104.33%	100.00%	-
P/EPS	3.11	33.79	32.34	31.54	22.45	17.35	18.63	-25.77%
YoY %	-90.80%	4.48%	2.54%	40.49%	29.39%	-6.87%	-	-
Horiz. %	16.69%	181.37%	173.59%	169.30%	120.50%	93.13%	100.00%	-
EY	32.12	2.96	3.09	3.17	4.45	5.76	5.37	34.69%
YoY %	985.14%	-4.21%	-2.52%	-28.76%	-22.74%	7.26%	-	-
Horiz. %	598.14%	55.12%	57.54%	59.03%	82.87%	107.26%	100.00%	-
DY	21.27	1.52	1.60	1.59	2.43	2.90	1.36	58.07%
YoY %	1,299.34%	-5.00%	0.63%	-34.57%	-16.21%	113.24%	-	-
Horiz. %	1,563.97%	111.76%	117.65%	116.91%	178.68%	213.24%	100.00%	-
P/NAPS	4.08	12.77	4.93	5.66	3.70	3.42	6.49	-7.43%
YoY %	-68.05%	159.03%	-12.90%	52.97%	8.19%	-47.30%	-	-
Horiz. %	62.87%	196.76%	75.96%	87.21%	57.01%	52.70%	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 - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 10:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 10:00:00

EMA 5

30 Mins

SELL

2024-04-19 10:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-19 10:00:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-04-19 10:00:00

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

PTRANS

PERAK TRANSIT BERHAD

384

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

HLIND

HONG LEONG INDUSTRIES BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

PBBANK

PUBLIC BANK BHD

252

RHBBANK

RHB BANK BERHAD

228

GENTING

GENTING BHD

226

MAYBANK

MALAYAN BANKING BHD

223

DNEX

DAGANG NEXCHANGE BERHAD

220

Daily Stocks

HSI-CVM

0.125

-0.025

179,156,100

HSI-HUE

0.175

+0.02

128,851,300

HSI-CVH

0.19

-0.04

103,918,800

TWL

0.03

0.00

95,833,700

INGENIEU

0.14

0.00

62,938,500

VELESTO

0.27

0.00

57,016,100

HSI-CVA

0.07

-0.015

55,523,900

HSI-HSY

0.225

+0.05

52,301,600

AWANTEC

0.195

-0.125

44,478,900

PMHLDG

0.215

+0.02

37,983,400

More active Stocks

NESTLE

124.00

+1.00

72,000

HIBISCS

2.84

+0.22

13,090,100

AMWAY

7.39

+0.19

32,700

MISC

8.01

+0.18

1,280,300

UTDPLT

25.16

+0.16

132,800

PMETAL

5.43

+0.15

5,483,200

KLK

22.84

+0.14

303,300

PPB

15.74

+0.14

167,200

MPI

31.00

+0.14

97,500

NIKKEI-HC

0.885

+0.125

39,000

More gainer Stocks

DLADY

32.62

-0.60

280,400

AJI

18.66

-0.52

30,500

ALLIANZ

20.66

-0.34

26,100

HEIM

22.54

-0.24

129,000

SAM

4.54

-0.23

524,800

NIKKEI-CD

0.21

-0.19

48,000

FRONTKN

3.69

-0.18

7,017,000

PETDAG

21.62

-0.18

14,700

PIE

5.40

-0.17

1,757,300

CRESNDO

3.73

-0.17

853,200

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