[TOPGLOV] YoY Annualized Quarter Result on 31-May-2015 [#3]

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Annualized Quarter Result
Revenue	3,996,173	3,342,348	2,888,534	2,401,420	2,261,673	2,353,433	2,276,172	9.83%
YoY %	19.56%	15.71%	20.28%	6.18%	-3.90%	3.39%	-	-
Horiz. %	175.57%	146.84%	126.90%	105.50%	99.36%	103.39%	100.00%	-
PBT	507,630	378,650	489,136	305,624	222,749	233,526	232,101	13.92%
YoY %	34.06%	-22.59%	60.05%	37.21%	-4.61%	0.61%	-	-
Horiz. %	218.71%	163.14%	210.74%	131.68%	95.97%	100.61%	100.00%	-
Tax	-60,536	-66,137	-93,230	-68,336	-39,877	-31,170	-43,438	5.68%
YoY %	8.47%	29.06%	-36.43%	-71.37%	-27.93%	28.24%	-	-
Horiz. %	139.36%	152.26%	214.63%	157.32%	91.80%	71.76%	100.00%	-
NP	447,094	312,513	395,905	237,288	182,872	202,356	188,662	15.45%
YoY %	43.06%	-21.06%	66.85%	29.76%	-9.63%	7.26%	-	-
Horiz. %	236.98%	165.65%	209.85%	125.77%	96.93%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	442,701	312,109	393,881	236,034	178,938	197,437	184,929	15.65%
YoY %	41.84%	-20.76%	66.87%	31.91%	-9.37%	6.76%	-	-
Horiz. %	239.39%	168.77%	212.99%	127.63%	96.76%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.93%	17.47%	19.06%	22.36%	17.90%	13.35%	18.72%	-
YoY %	-31.71%	-8.34%	-14.76%	24.92%	34.08%	-28.69%	-	-
Horiz. %	63.73%	93.32%	101.82%	119.44%	95.62%	71.31%	100.00%	-
Total Cost	3,549,078	3,029,834	2,492,629	2,164,132	2,078,801	2,151,077	2,087,509	9.24%
YoY %	17.14%	21.55%	15.18%	4.10%	-3.36%	3.05%	-	-
Horiz. %	170.01%	145.14%	119.41%	103.67%	99.58%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	10.83%
YoY %	17.42%	8.06%	19.95%	9.15%	0.18%	11.41%	-	-
Horiz. %	185.39%	157.90%	146.12%	121.82%	111.61%	111.41%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Dividend
Div	117,267	100,249	100,012	65,862	57,908	57,802	57,738	12.52%
YoY %	16.98%	0.24%	51.85%	13.74%	0.18%	0.11%	-	-
Horiz. %	203.10%	173.63%	173.22%	114.07%	100.29%	100.11%	100.00%	-
Div Payout %	26.49%	32.12%	25.39%	27.90%	32.36%	29.28%	31.22%	-
YoY %	-17.53%	26.51%	-9.00%	-13.78%	10.52%	-6.21%	-	-
Horiz. %	84.85%	102.88%	81.33%	89.37%	103.65%	93.79%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Equity
Net Worth	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	10.83%
YoY %	17.42%	8.06%	19.95%	9.15%	0.18%	11.41%	-	-
Horiz. %	185.39%	157.90%	146.12%	121.82%	111.61%	111.41%	100.00%	-
NOSH	1,279,633	1,253,115	1,250,152	617,460	620,453	619,314	618,630	12.87%
YoY %	2.12%	0.24%	102.47%	-0.48%	0.18%	0.11%	-	-
Horiz. %	206.85%	202.56%	202.08%	99.81%	100.29%	100.11%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Ratio Analysis
NP Margin	11.19%	9.35%	13.71%	9.88%	8.09%	8.60%	8.29%	-
YoY %	19.68%	-31.80%	38.77%	22.13%	-5.93%	3.74%	-	-
Horiz. %	134.98%	112.79%	165.38%	119.18%	97.59%	103.74%	100.00%	-
ROE	19.79%	16.39%	22.35%	16.06%	13.29%	14.69%	15.33%	-
YoY %	20.74%	-26.67%	39.17%	20.84%	-9.53%	-4.17%	-	-
Horiz. %	129.09%	106.91%	145.79%	104.76%	86.69%	95.83%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Per Share
RPS	318.06	266.72	231.05	388.92	364.52	380.01	367.94	-2.39%
YoY %	19.25%	15.44%	-40.59%	6.69%	-4.08%	3.28%	-	-
Horiz. %	86.44%	72.49%	62.80%	105.70%	99.07%	103.28%	100.00%	-
EPS	35.27	24.91	31.51	38.23	28.84	31.88	29.89	2.79%
YoY %	41.59%	-20.95%	-17.58%	32.56%	-9.54%	6.66%	-	-
Horiz. %	118.00%	83.34%	105.42%	127.90%	96.49%	106.66%	100.00%	-
DPS	9.33	8.00	8.00	10.67	9.33	9.33	9.33	0.00%
YoY %	16.62%	0.00%	-25.02%	14.36%	0.00%	0.00%	-	-
Horiz. %	100.00%	85.74%	85.74%	114.36%	100.00%	100.00%	100.00%	-
NAPS	1.78	1.52	1.41	2.38	2.17	2.17	1.95	-1.50%
YoY %	17.11%	7.80%	-40.76%	9.68%	0.00%	11.28%	-	-
Horiz. %	91.28%	77.95%	72.31%	122.05%	111.28%	111.28%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Adjusted Per Share Value based on latest NOSH - 617,726
RPS	48.69	40.72	35.19	29.26	27.55	28.67	27.73	9.83%
YoY %	19.57%	15.71%	20.27%	6.21%	-3.91%	3.39%	-	-
Horiz. %	175.59%	146.84%	126.90%	105.52%	99.35%	103.39%	100.00%	-
EPS	5.39	3.80	4.80	2.88	2.18	2.41	2.25	15.66%
YoY %	41.84%	-20.83%	66.67%	32.11%	-9.54%	7.11%	-	-
Horiz. %	239.56%	168.89%	213.33%	128.00%	96.89%	107.11%	100.00%	-
DPS	1.43	1.22	1.22	0.80	0.71	0.70	0.70	12.63%
YoY %	17.21%	0.00%	52.50%	12.68%	1.43%	0.00%	-	-
Horiz. %	204.29%	174.29%	174.29%	114.29%	101.43%	100.00%	100.00%	-
NAPS	0.2725	0.2321	0.2148	0.179	0.164	0.1637	0.147	10.82%
YoY %	17.41%	8.05%	20.00%	9.15%	0.18%	11.36%	-	-
Horiz. %	185.37%	157.89%	146.12%	121.77%	111.56%	111.36%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	-
Price	10.26	5.27	5.07	5.42	4.84	6.38	4.47	-
P/RPS	3.23	1.98	2.19	1.39	1.33	1.68	1.21	17.77%
YoY %	63.13%	-9.59%	57.55%	4.51%	-20.83%	38.84%	-	-
Horiz. %	266.94%	163.64%	180.99%	114.88%	109.92%	138.84%	100.00%	-
P/EPS	29.12	21.16	16.09	14.18	16.78	20.01	14.95	11.74%
YoY %	37.62%	31.51%	13.47%	-15.49%	-16.14%	33.85%	-	-
Horiz. %	194.78%	141.54%	107.63%	94.85%	112.24%	133.85%	100.00%	-
EY	3.43	4.73	6.21	7.05	5.96	5.00	6.69	-10.53%
YoY %	-27.48%	-23.83%	-11.91%	18.29%	19.20%	-25.26%	-	-
Horiz. %	51.27%	70.70%	92.83%	105.38%	89.09%	74.74%	100.00%	-
DY	0.91	1.52	1.58	1.97	1.93	1.46	2.09	-12.93%
YoY %	-40.13%	-3.80%	-19.80%	2.07%	32.19%	-30.14%	-	-
Horiz. %	43.54%	72.73%	75.60%	94.26%	92.34%	69.86%	100.00%	-
P/NAPS	5.76	3.47	3.60	2.28	2.23	2.94	2.29	16.60%
YoY %	65.99%	-3.61%	57.89%	2.24%	-24.15%	28.38%	-	-
Horiz. %	251.53%	151.53%	157.21%	99.56%	97.38%	128.38%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Price Multiplier on Announcement Date
Date	19/06/18	16/06/17	15/06/16	17/06/15	17/06/14	13/06/13	14/06/12	-
Price	11.62	5.61	4.91	5.87	4.51	6.35	4.66	-
P/RPS	3.65	2.10	2.13	1.51	1.24	1.67	1.27	19.22%
YoY %	73.81%	-1.41%	41.06%	21.77%	-25.75%	31.50%	-	-
Horiz. %	287.40%	165.35%	167.72%	118.90%	97.64%	131.50%	100.00%	-
P/EPS	32.98	22.52	15.58	15.36	15.64	19.92	15.59	13.29%
YoY %	46.45%	44.54%	1.43%	-1.79%	-21.49%	27.77%	-	-
Horiz. %	211.55%	144.45%	99.94%	98.52%	100.32%	127.77%	100.00%	-
EY	3.03	4.44	6.42	6.51	6.39	5.02	6.41	-11.73%
YoY %	-31.76%	-30.84%	-1.38%	1.88%	27.29%	-21.68%	-	-
Horiz. %	47.27%	69.27%	100.16%	101.56%	99.69%	78.32%	100.00%	-
DY	0.80	1.43	1.63	1.82	2.07	1.47	2.00	-14.15%
YoY %	-44.06%	-12.27%	-10.44%	-12.08%	40.82%	-26.50%	-	-
Horiz. %	40.00%	71.50%	81.50%	91.00%	103.50%	73.50%	100.00%	-
P/NAPS	6.53	3.69	3.48	2.47	2.08	2.93	2.39	18.22%
YoY %	76.96%	6.03%	40.89%	18.75%	-29.01%	22.59%	-	-
Horiz. %	273.22%	154.39%	145.61%	103.35%	87.03%	122.59%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:40:00

EMA 5

5 Mins

SELL

2024-04-26 16:40:00

MACD/RSI

5 Mins

SELL

2024-04-26 15:20:00

EMA 5

10 Mins

BUY

2024-04-26 15:10:00

EMA 5

5 Mins

BUY

2024-04-26 15:05:00

EMA 5

5 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

MYEG

MY E.G. SERVICES BHD

378

YTLPOWR

YTL POWER INTERNATIONAL BHD

378

MPI

MALAYSIAN PACIFIC INDUSTRIES

372

PTRANS

PERAK TRANSIT BERHAD

354

HLIND

HONG LEONG INDUSTRIES BHD

354

DNEX

DAGANG NEXCHANGE BERHAD

258

YTL

YTL CORPORATION BHD

242

SAPNRG

SAPURA ENERGY BERHAD

232

CAPITALA

CAPITAL A BERHAD

224

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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