[TOPGLOV] YoY Annualized Quarter Result on 31-May-2014 [#3]

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Annualized Quarter Result
Revenue	3,342,348	2,888,534	2,401,420	2,261,673	2,353,433	2,276,172	2,016,106	8.78%
YoY %	15.71%	20.28%	6.18%	-3.90%	3.39%	12.90%	-	-
Horiz. %	165.78%	143.27%	119.11%	112.18%	116.73%	112.90%	100.00%	-
PBT	378,650	489,136	305,624	222,749	233,526	232,101	147,180	17.04%
YoY %	-22.59%	60.05%	37.21%	-4.61%	0.61%	57.70%	-	-
Horiz. %	257.27%	332.34%	207.65%	151.34%	158.67%	157.70%	100.00%	-
Tax	-66,137	-93,230	-68,336	-39,877	-31,170	-43,438	-29,428	14.43%
YoY %	29.06%	-36.43%	-71.37%	-27.93%	28.24%	-47.61%	-	-
Horiz. %	224.74%	316.81%	232.21%	135.51%	105.92%	147.61%	100.00%	-
NP	312,513	395,905	237,288	182,872	202,356	188,662	117,752	17.64%
YoY %	-21.06%	66.85%	29.76%	-9.63%	7.26%	60.22%	-	-
Horiz. %	265.40%	336.22%	201.52%	155.30%	171.85%	160.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	312,109	393,881	236,034	178,938	197,437	184,929	116,076	17.90%
YoY %	-20.76%	66.87%	31.91%	-9.37%	6.76%	59.32%	-	-
Horiz. %	268.88%	339.33%	203.34%	154.16%	170.09%	159.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.47%	19.06%	22.36%	17.90%	13.35%	18.72%	19.99%	-
YoY %	-8.34%	-14.76%	24.92%	34.08%	-28.69%	-6.35%	-	-
Horiz. %	87.39%	95.35%	111.86%	89.54%	66.78%	93.65%	100.00%	-
Total Cost	3,029,834	2,492,629	2,164,132	2,078,801	2,151,077	2,087,509	1,898,354	8.09%
YoY %	21.55%	15.18%	4.10%	-3.36%	3.05%	9.96%	-	-
Horiz. %	159.60%	131.30%	114.00%	109.51%	113.31%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	1,125,310	9.15%
YoY %	8.06%	19.95%	9.15%	0.18%	11.41%	7.20%	-	-
Horiz. %	169.26%	156.64%	130.59%	119.65%	119.43%	107.20%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Dividend
Div	100,249	100,012	65,862	57,908	57,802	57,738	41,220	15.94%
YoY %	0.24%	51.85%	13.74%	0.18%	0.11%	40.07%	-	-
Horiz. %	243.20%	242.63%	159.78%	140.49%	140.23%	140.07%	100.00%	-
Div Payout %	32.12%	25.39%	27.90%	32.36%	29.28%	31.22%	35.51%	-
YoY %	26.51%	-9.00%	-13.78%	10.52%	-6.21%	-12.08%	-	-
Horiz. %	90.45%	71.50%	78.57%	91.13%	82.46%	87.92%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Equity
Net Worth	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	1,125,310	9.15%
YoY %	8.06%	19.95%	9.15%	0.18%	11.41%	7.20%	-	-
Horiz. %	169.26%	156.64%	130.59%	119.65%	119.43%	107.20%	100.00%	-
NOSH	1,253,115	1,250,152	617,460	620,453	619,314	618,630	618,302	12.48%
YoY %	0.24%	102.47%	-0.48%	0.18%	0.11%	0.05%	-	-
Horiz. %	202.67%	202.19%	99.86%	100.35%	100.16%	100.05%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Ratio Analysis
NP Margin	9.35%	13.71%	9.88%	8.09%	8.60%	8.29%	5.84%	-
YoY %	-31.80%	38.77%	22.13%	-5.93%	3.74%	41.95%	-	-
Horiz. %	160.10%	234.76%	169.18%	138.53%	147.26%	141.95%	100.00%	-
ROE	16.39%	22.35%	16.06%	13.29%	14.69%	15.33%	10.32%	-
YoY %	-26.67%	39.17%	20.84%	-9.53%	-4.17%	48.55%	-	-
Horiz. %	158.82%	216.57%	155.62%	128.78%	142.34%	148.55%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Per Share
RPS	266.72	231.05	388.92	364.52	380.01	367.94	326.07	-3.29%
YoY %	15.44%	-40.59%	6.69%	-4.08%	3.28%	12.84%	-	-
Horiz. %	81.80%	70.86%	119.28%	111.79%	116.54%	112.84%	100.00%	-
EPS	24.91	31.51	38.23	28.84	31.88	29.89	18.77	4.82%
YoY %	-20.95%	-17.58%	32.56%	-9.54%	6.66%	59.24%	-	-
Horiz. %	132.71%	167.87%	203.68%	153.65%	169.85%	159.24%	100.00%	-
DPS	8.00	8.00	10.67	9.33	9.33	9.33	6.67	3.07%
YoY %	0.00%	-25.02%	14.36%	0.00%	0.00%	39.88%	-	-
Horiz. %	119.94%	119.94%	159.97%	139.88%	139.88%	139.88%	100.00%	-
NAPS	1.52	1.41	2.38	2.17	2.17	1.95	1.82	-2.95%
YoY %	7.80%	-40.76%	9.68%	0.00%	11.28%	7.14%	-	-
Horiz. %	83.52%	77.47%	130.77%	119.23%	119.23%	107.14%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Adjusted Per Share Value based on latest NOSH - 620,395
RPS	40.72	35.19	29.26	27.55	28.67	27.73	24.56	8.78%
YoY %	15.71%	20.27%	6.21%	-3.91%	3.39%	12.91%	-	-
Horiz. %	165.80%	143.28%	119.14%	112.17%	116.73%	112.91%	100.00%	-
EPS	3.80	4.80	2.88	2.18	2.41	2.25	1.41	17.94%
YoY %	-20.83%	66.67%	32.11%	-9.54%	7.11%	59.57%	-	-
Horiz. %	269.50%	340.43%	204.26%	154.61%	170.92%	159.57%	100.00%	-
DPS	1.22	1.22	0.80	0.71	0.70	0.70	0.50	16.01%
YoY %	0.00%	52.50%	12.68%	1.43%	0.00%	40.00%	-	-
Horiz. %	244.00%	244.00%	160.00%	142.00%	140.00%	140.00%	100.00%	-
NAPS	0.2321	0.2148	0.179	0.164	0.1637	0.147	0.1371	9.16%
YoY %	8.05%	20.00%	9.15%	0.18%	11.36%	7.22%	-	-
Horiz. %	169.29%	156.67%	130.56%	119.62%	119.40%	107.22%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	-
Price	5.27	5.07	5.42	4.84	6.38	4.47	5.20	-
P/RPS	1.98	2.19	1.39	1.33	1.68	1.21	1.59	3.72%
YoY %	-9.59%	57.55%	4.51%	-20.83%	38.84%	-23.90%	-	-
Horiz. %	124.53%	137.74%	87.42%	83.65%	105.66%	76.10%	100.00%	-
P/EPS	21.16	16.09	14.18	16.78	20.01	14.95	27.70	-4.38%
YoY %	31.51%	13.47%	-15.49%	-16.14%	33.85%	-46.03%	-	-
Horiz. %	76.39%	58.09%	51.19%	60.58%	72.24%	53.97%	100.00%	-
EY	4.73	6.21	7.05	5.96	5.00	6.69	3.61	4.60%
YoY %	-23.83%	-11.91%	18.29%	19.20%	-25.26%	85.32%	-	-
Horiz. %	131.02%	172.02%	195.29%	165.10%	138.50%	185.32%	100.00%	-
DY	1.52	1.58	1.97	1.93	1.46	2.09	1.28	2.90%
YoY %	-3.80%	-19.80%	2.07%	32.19%	-30.14%	63.28%	-	-
Horiz. %	118.75%	123.44%	153.91%	150.78%	114.06%	163.28%	100.00%	-
P/NAPS	3.47	3.60	2.28	2.23	2.94	2.29	2.86	3.27%
YoY %	-3.61%	57.89%	2.24%	-24.15%	28.38%	-19.93%	-	-
Horiz. %	121.33%	125.87%	79.72%	77.97%	102.80%	80.07%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Price Multiplier on Announcement Date
Date	16/06/17	15/06/16	17/06/15	17/06/14	13/06/13	14/06/12	17/06/11	-
Price	5.61	4.91	5.87	4.51	6.35	4.66	5.26	-
P/RPS	2.10	2.13	1.51	1.24	1.67	1.27	1.61	4.52%
YoY %	-1.41%	41.06%	21.77%	-25.75%	31.50%	-21.12%	-	-
Horiz. %	130.43%	132.30%	93.79%	77.02%	103.73%	78.88%	100.00%	-
P/EPS	22.52	15.58	15.36	15.64	19.92	15.59	28.02	-3.57%
YoY %	44.54%	1.43%	-1.79%	-21.49%	27.77%	-44.36%	-	-
Horiz. %	80.37%	55.60%	54.82%	55.82%	71.09%	55.64%	100.00%	-
EY	4.44	6.42	6.51	6.39	5.02	6.41	3.57	3.69%
YoY %	-30.84%	-1.38%	1.88%	27.29%	-21.68%	79.55%	-	-
Horiz. %	124.37%	179.83%	182.35%	178.99%	140.62%	179.55%	100.00%	-
DY	1.43	1.63	1.82	2.07	1.47	2.00	1.27	1.99%
YoY %	-12.27%	-10.44%	-12.08%	40.82%	-26.50%	57.48%	-	-
Horiz. %	112.60%	128.35%	143.31%	162.99%	115.75%	157.48%	100.00%	-
P/NAPS	3.69	3.48	2.47	2.08	2.93	2.39	2.89	4.15%
YoY %	6.03%	40.89%	18.75%	-29.01%	22.59%	-17.30%	-	-
Horiz. %	127.68%	120.42%	85.47%	71.97%	101.38%	82.70%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

331

YTLPOWR

YTL POWER INTERNATIONAL BHD

211

MYEG

MY E.G. SERVICES BHD

193

PBBANK

PUBLIC BANK BHD

147

MAYBANK

MALAYAN BANKING BHD

145

SAPNRG

SAPURA ENERGY BERHAD

141

GENM

GENTING MALAYSIA BERHAD

132

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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