[TOPGLOV] YoY Annualized Quarter Result on 31-May-2016 [#3]

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Annualized Quarter Result
Revenue	4,816,220	3,996,173	3,342,348	2,888,534	2,401,420	2,261,673	2,353,433	12.67%
YoY %	20.52%	19.56%	15.71%	20.28%	6.18%	-3.90%	-	-
Horiz. %	204.65%	169.80%	142.02%	122.74%	102.04%	96.10%	100.00%	-
PBT	466,117	507,630	378,650	489,136	305,624	222,749	233,526	12.20%
YoY %	-8.18%	34.06%	-22.59%	60.05%	37.21%	-4.61%	-	-
Horiz. %	199.60%	217.38%	162.14%	209.46%	130.87%	95.39%	100.00%	-
Tax	-74,736	-60,536	-66,137	-93,230	-68,336	-39,877	-31,170	15.68%
YoY %	-23.46%	8.47%	29.06%	-36.43%	-71.37%	-27.93%	-	-
Horiz. %	239.77%	194.21%	212.18%	299.10%	219.24%	127.93%	100.00%	-
NP	391,381	447,094	312,513	395,905	237,288	182,872	202,356	11.61%
YoY %	-12.46%	43.06%	-21.06%	66.85%	29.76%	-9.63%	-	-
Horiz. %	193.41%	220.94%	154.44%	195.65%	117.26%	90.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	387,349	442,701	312,109	393,881	236,034	178,938	197,437	11.88%
YoY %	-12.50%	41.84%	-20.76%	66.87%	31.91%	-9.37%	-	-
Horiz. %	196.19%	224.22%	158.08%	199.50%	119.55%	90.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.03%	11.93%	17.47%	19.06%	22.36%	17.90%	13.35%	-
YoY %	34.37%	-31.71%	-8.34%	-14.76%	24.92%	34.08%	-	-
Horiz. %	120.07%	89.36%	130.86%	142.77%	167.49%	134.08%	100.00%	-
Total Cost	4,424,838	3,549,078	3,029,834	2,492,629	2,164,132	2,078,801	2,151,077	12.76%
YoY %	24.68%	17.14%	21.55%	15.18%	4.10%	-3.36%	-	-
Horiz. %	205.70%	164.99%	140.85%	115.88%	100.61%	96.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,477,738	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	10.72%
YoY %	10.79%	17.42%	8.06%	19.95%	9.15%	0.18%	-	-
Horiz. %	184.37%	166.41%	141.73%	131.16%	109.35%	100.18%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Dividend
Div	119,203	117,267	100,249	100,012	65,862	57,908	57,802	12.81%
YoY %	1.65%	16.98%	0.24%	51.85%	13.74%	0.18%	-	-
Horiz. %	206.23%	202.88%	173.44%	173.03%	113.94%	100.18%	100.00%	-
Div Payout %	30.77%	26.49%	32.12%	25.39%	27.90%	32.36%	29.28%	-
YoY %	16.16%	-17.53%	26.51%	-9.00%	-13.78%	10.52%	-	-
Horiz. %	105.09%	90.47%	109.70%	86.71%	95.29%	110.52%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Equity
Net Worth	2,477,738	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	10.72%
YoY %	10.79%	17.42%	8.06%	19.95%	9.15%	0.18%	-	-
Horiz. %	184.37%	166.41%	141.73%	131.16%	109.35%	100.18%	100.00%	-
NOSH	2,560,587	1,279,633	1,253,115	1,250,152	617,460	620,453	619,314	26.67%
YoY %	100.10%	2.12%	0.24%	102.47%	-0.48%	0.18%	-	-
Horiz. %	413.46%	206.62%	202.34%	201.86%	99.70%	100.18%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Ratio Analysis
NP Margin	8.13%	11.19%	9.35%	13.71%	9.88%	8.09%	8.60%	-
YoY %	-27.35%	19.68%	-31.80%	38.77%	22.13%	-5.93%	-	-
Horiz. %	94.53%	130.12%	108.72%	159.42%	114.88%	94.07%	100.00%	-
ROE	15.63%	19.79%	16.39%	22.35%	16.06%	13.29%	14.69%	-
YoY %	-21.02%	20.74%	-26.67%	39.17%	20.84%	-9.53%	-	-
Horiz. %	106.40%	134.72%	111.57%	152.14%	109.33%	90.47%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Per Share
RPS	188.55	318.06	266.72	231.05	388.92	364.52	380.01	-11.01%
YoY %	-40.72%	19.25%	15.44%	-40.59%	6.69%	-4.08%	-	-
Horiz. %	49.62%	83.70%	70.19%	60.80%	102.34%	95.92%	100.00%	-
EPS	15.16	35.27	24.91	31.51	38.23	28.84	31.88	-11.64%
YoY %	-57.02%	41.59%	-20.95%	-17.58%	32.56%	-9.54%	-	-
Horiz. %	47.55%	110.63%	78.14%	98.84%	119.92%	90.46%	100.00%	-
DPS	4.67	9.33	8.00	8.00	10.67	9.33	9.33	-10.88%
YoY %	-49.95%	16.62%	0.00%	-25.02%	14.36%	0.00%	-	-
Horiz. %	50.05%	100.00%	85.74%	85.74%	114.36%	100.00%	100.00%	-
NAPS	0.97	1.78	1.52	1.41	2.38	2.17	2.17	-12.55%
YoY %	-45.51%	17.11%	7.80%	-40.76%	9.68%	0.00%	-	-
Horiz. %	44.70%	82.03%	70.05%	64.98%	109.68%	100.00%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,251,623
RPS	58.66	48.68	40.71	35.18	29.25	27.55	28.67	12.66%
YoY %	20.50%	19.58%	15.72%	20.27%	6.17%	-3.91%	-	-
Horiz. %	204.60%	169.79%	142.00%	122.71%	102.02%	96.09%	100.00%	-
EPS	4.72	5.39	3.80	4.80	2.88	2.18	2.40	11.92%
YoY %	-12.43%	41.84%	-20.83%	66.67%	32.11%	-9.17%	-	-
Horiz. %	196.67%	224.58%	158.33%	200.00%	120.00%	90.83%	100.00%	-
DPS	1.45	1.43	1.22	1.22	0.80	0.71	0.70	12.89%
YoY %	1.40%	17.21%	0.00%	52.50%	12.68%	1.43%	-	-
Horiz. %	207.14%	204.29%	174.29%	174.29%	114.29%	101.43%	100.00%	-
NAPS	0.3018	0.2724	0.232	0.2147	0.179	0.164	0.1637	10.72%
YoY %	10.79%	17.41%	8.06%	19.94%	9.15%	0.18%	-	-
Horiz. %	184.36%	166.40%	141.72%	131.15%	109.35%	100.18%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	-
Price	5.05	10.26	5.27	5.07	5.42	4.84	6.38	-
P/RPS	2.68	3.23	1.98	2.19	1.39	1.33	1.68	8.09%
YoY %	-17.03%	63.13%	-9.59%	57.55%	4.51%	-20.83%	-	-
Horiz. %	159.52%	192.26%	117.86%	130.36%	82.74%	79.17%	100.00%	-
P/EPS	33.30	29.12	21.16	16.09	14.18	16.78	20.01	8.85%
YoY %	14.35%	37.62%	31.51%	13.47%	-15.49%	-16.14%	-	-
Horiz. %	166.42%	145.53%	105.75%	80.41%	70.86%	83.86%	100.00%	-
EY	3.00	3.43	4.73	6.21	7.05	5.96	5.00	-8.15%
YoY %	-12.54%	-27.48%	-23.83%	-11.91%	18.29%	19.20%	-	-
Horiz. %	60.00%	68.60%	94.60%	124.20%	141.00%	119.20%	100.00%	-
DY	0.92	0.91	1.52	1.58	1.97	1.93	1.46	-7.40%
YoY %	1.10%	-40.13%	-3.80%	-19.80%	2.07%	32.19%	-	-
Horiz. %	63.01%	62.33%	104.11%	108.22%	134.93%	132.19%	100.00%	-
P/NAPS	5.21	5.76	3.47	3.60	2.28	2.23	2.94	10.00%
YoY %	-9.55%	65.99%	-3.61%	57.89%	2.24%	-24.15%	-	-
Horiz. %	177.21%	195.92%	118.03%	122.45%	77.55%	75.85%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Price Multiplier on Announcement Date
Date	18/06/19	19/06/18	16/06/17	15/06/16	17/06/15	17/06/14	13/06/13	-
Price	4.71	11.62	5.61	4.91	5.87	4.51	6.35	-
P/RPS	2.50	3.65	2.10	2.13	1.51	1.24	1.67	6.95%
YoY %	-31.51%	73.81%	-1.41%	41.06%	21.77%	-25.75%	-	-
Horiz. %	149.70%	218.56%	125.75%	127.54%	90.42%	74.25%	100.00%	-
P/EPS	31.06	32.98	22.52	15.58	15.36	15.64	19.92	7.68%
YoY %	-5.82%	46.45%	44.54%	1.43%	-1.79%	-21.49%	-	-
Horiz. %	155.92%	165.56%	113.05%	78.21%	77.11%	78.51%	100.00%	-
EY	3.22	3.03	4.44	6.42	6.51	6.39	5.02	-7.13%
YoY %	6.27%	-31.76%	-30.84%	-1.38%	1.88%	27.29%	-	-
Horiz. %	64.14%	60.36%	88.45%	127.89%	129.68%	127.29%	100.00%	-
DY	0.99	0.80	1.43	1.63	1.82	2.07	1.47	-6.37%
YoY %	23.75%	-44.06%	-12.27%	-10.44%	-12.08%	40.82%	-	-
Horiz. %	67.35%	54.42%	97.28%	110.88%	123.81%	140.82%	100.00%	-
P/NAPS	4.86	6.53	3.69	3.48	2.47	2.08	2.93	8.79%
YoY %	-25.57%	76.96%	6.03%	40.89%	18.75%	-29.01%	-	-
Horiz. %	165.87%	222.87%	125.94%	118.77%	84.30%	70.99%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

BUY

2024-07-05 16:15:00

EMA 5

5 Mins

BUY

2024-07-05 16:10:00

ADX

5 Mins

BUY

2024-07-05 16:05:00

ADX

5 Mins

SELL

2024-07-05 16:00:00

ADX

30 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

983

HLIND

HONG LEONG INDUSTRIES BHD

969

JCY

JCY INTERNATIONAL BERHAD

528

GENTING

GENTING BHD

523

DNEX

DAGANG NEXCHANGE BERHAD

495

YTLPOWR

YTL POWER INTERNATIONAL BHD

465

MAYBANK

MALAYAN BANKING BHD

435

TOPGLOV

TOP GLOVE CORPORATION BHD

435

GENM

GENTING MALAYSIA BERHAD

427

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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