[TOPGLOV] YoY Annualized Quarter Result on 31-May-2018 [#3]

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Annualized Quarter Result
Revenue	19,048,745	5,502,934	4,816,220	3,996,173	3,342,348	2,888,534	2,401,420	41.17%
YoY %	246.16%	14.26%	20.52%	19.56%	15.71%	20.28%	-	-
Horiz. %	793.23%	229.15%	200.56%	166.41%	139.18%	120.28%	100.00%	-
PBT	12,550,885	903,794	466,117	507,630	378,650	489,136	305,624	85.63%
YoY %	1,288.69%	93.90%	-8.18%	34.06%	-22.59%	60.05%	-	-
Horiz. %	4,106.64%	295.72%	152.51%	166.10%	123.89%	160.05%	100.00%	-
Tax	-2,746,366	-133,392	-74,736	-60,536	-66,137	-93,230	-68,336	84.97%
YoY %	-1,958.87%	-78.48%	-23.46%	8.47%	29.06%	-36.43%	-	-
Horiz. %	4,018.92%	195.20%	109.37%	88.59%	96.78%	136.43%	100.00%	-
NP	9,804,518	770,402	391,381	447,094	312,513	395,905	237,288	85.82%
YoY %	1,172.65%	96.84%	-12.46%	43.06%	-21.06%	66.85%	-	-
Horiz. %	4,131.91%	324.67%	164.94%	188.42%	131.70%	166.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,683,902	766,672	387,349	442,701	312,109	393,881	236,034	85.60%
YoY %	1,163.11%	97.93%	-12.50%	41.84%	-20.76%	66.87%	-	-
Horiz. %	4,102.76%	324.81%	164.11%	187.56%	132.23%	166.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.88%	14.76%	16.03%	11.93%	17.47%	19.06%	22.36%	-
YoY %	48.24%	-7.92%	34.37%	-31.71%	-8.34%	-14.76%	-	-
Horiz. %	97.85%	66.01%	71.69%	53.35%	78.13%	85.24%	100.00%	-
Total Cost	9,244,226	4,732,532	4,424,838	3,549,078	3,029,834	2,492,629	2,164,132	27.35%
YoY %	95.33%	6.95%	24.68%	17.14%	21.55%	15.18%	-	-
Horiz. %	427.16%	218.68%	204.46%	164.00%	140.00%	115.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,883,963	3,302,584	2,477,738	2,236,463	1,904,735	1,762,714	1,469,556	29.32%
YoY %	108.44%	33.29%	10.79%	17.42%	8.06%	19.95%	-	-
Horiz. %	468.44%	224.73%	168.60%	152.19%	129.61%	119.95%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Dividend
Div	4,450,562	341,352	119,203	117,267	100,249	100,012	65,862	101.69%
YoY %	1,203.80%	186.36%	1.65%	16.98%	0.24%	51.85%	-	-
Horiz. %	6,757.40%	518.28%	180.99%	178.05%	152.21%	151.85%	100.00%	-
Div Payout %	45.96%	44.52%	30.77%	26.49%	32.12%	25.39%	27.90%	-
YoY %	3.23%	44.69%	16.16%	-17.53%	26.51%	-9.00%	-	-
Horiz. %	164.73%	159.57%	110.29%	94.95%	115.13%	91.00%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Equity
Net Worth	6,883,963	3,302,584	2,477,738	2,236,463	1,904,735	1,762,714	1,469,556	29.32%
YoY %	108.44%	33.29%	10.79%	17.42%	8.06%	19.95%	-	-
Horiz. %	468.44%	224.73%	168.60%	152.19%	129.61%	119.95%	100.00%	-
NOSH	8,206,550	2,607,765	2,560,587	1,279,633	1,253,115	1,250,152	617,460	53.84%
YoY %	214.70%	1.84%	100.10%	2.12%	0.24%	102.47%	-	-
Horiz. %	1,329.08%	422.34%	414.70%	207.24%	202.95%	202.47%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Ratio Analysis
NP Margin	51.47%	14.00%	8.13%	11.19%	9.35%	13.71%	9.88%	-
YoY %	267.64%	72.20%	-27.35%	19.68%	-31.80%	38.77%	-	-
Horiz. %	520.95%	141.70%	82.29%	113.26%	94.64%	138.77%	100.00%	-
ROE	140.67%	23.21%	15.63%	19.79%	16.39%	22.35%	16.06%	-
YoY %	506.07%	48.50%	-21.02%	20.74%	-26.67%	39.17%	-	-
Horiz. %	875.90%	144.52%	97.32%	123.23%	102.05%	139.17%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Per Share
RPS	237.97	214.95	188.55	318.06	266.72	231.05	388.92	-7.85%
YoY %	10.71%	14.00%	-40.72%	19.25%	15.44%	-40.59%	-	-
Horiz. %	61.19%	55.27%	48.48%	81.78%	68.58%	59.41%	100.00%	-
EPS	120.29	29.95	15.16	35.27	24.91	31.51	38.23	21.03%
YoY %	301.64%	97.56%	-57.02%	41.59%	-20.95%	-17.58%	-	-
Horiz. %	314.65%	78.34%	39.65%	92.26%	65.16%	82.42%	100.00%	-
DPS	55.60	13.33	4.67	9.33	8.00	8.00	10.67	31.63%
YoY %	317.10%	185.44%	-49.95%	16.62%	0.00%	-25.02%	-	-
Horiz. %	521.09%	124.93%	43.77%	87.44%	74.98%	74.98%	100.00%	-
NAPS	0.86	1.29	0.97	1.78	1.52	1.41	2.38	-15.59%
YoY %	-33.33%	32.99%	-45.51%	17.11%	7.80%	-40.76%	-	-
Horiz. %	36.13%	54.20%	40.76%	74.79%	63.87%	59.24%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,279,633
RPS	232.08	67.04	58.68	48.69	40.72	35.19	29.26	41.17%
YoY %	246.18%	14.25%	20.52%	19.57%	15.71%	20.27%	-	-
Horiz. %	793.16%	229.12%	200.55%	166.40%	139.17%	120.27%	100.00%	-
EPS	117.98	9.34	4.72	5.39	3.80	4.80	2.88	85.56%
YoY %	1,163.17%	97.88%	-12.43%	41.84%	-20.83%	66.67%	-	-
Horiz. %	4,096.53%	324.31%	163.89%	187.15%	131.94%	166.67%	100.00%	-
DPS	54.22	4.16	1.45	1.43	1.22	1.22	0.80	101.79%
YoY %	1,203.37%	186.90%	1.40%	17.21%	0.00%	52.50%	-	-
Horiz. %	6,777.50%	520.00%	181.25%	178.75%	152.50%	152.50%	100.00%	-
NAPS	0.8387	0.4024	0.3019	0.2725	0.2321	0.2148	0.179	29.32%
YoY %	108.42%	33.29%	10.79%	17.41%	8.05%	20.00%	-	-
Horiz. %	468.55%	224.80%	168.66%	152.23%	129.66%	120.00%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/21	29/05/20	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	-
Price	5.18	13.30	5.05	10.26	5.27	5.07	5.42	-
P/RPS	2.18	6.19	2.68	3.23	1.98	2.19	1.39	7.78%
YoY %	-64.78%	130.97%	-17.03%	63.13%	-9.59%	57.55%	-	-
Horiz. %	156.83%	445.32%	192.81%	232.37%	142.45%	157.55%	100.00%	-
P/EPS	4.28	44.41	33.30	29.12	21.16	16.09	14.18	-18.08%
YoY %	-90.36%	33.36%	14.35%	37.62%	31.51%	13.47%	-	-
Horiz. %	30.18%	313.19%	234.84%	205.36%	149.22%	113.47%	100.00%	-
EY	23.36	2.25	3.00	3.43	4.73	6.21	7.05	22.07%
YoY %	938.22%	-25.00%	-12.54%	-27.48%	-23.83%	-11.91%	-	-
Horiz. %	331.35%	31.91%	42.55%	48.65%	67.09%	88.09%	100.00%	-
DY	10.73	1.00	0.92	0.91	1.52	1.58	1.97	32.61%
YoY %	973.00%	8.70%	1.10%	-40.13%	-3.80%	-19.80%	-	-
Horiz. %	544.67%	50.76%	46.70%	46.19%	77.16%	80.20%	100.00%	-
P/NAPS	6.02	10.31	5.21	5.76	3.47	3.60	2.28	17.54%
YoY %	-41.61%	97.89%	-9.55%	65.99%	-3.61%	57.89%	-	-
Horiz. %	264.04%	452.19%	228.51%	252.63%	152.19%	157.89%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Price Multiplier on Announcement Date
Date	09/06/21	11/06/20	18/06/19	19/06/18	16/06/17	15/06/16	17/06/15	-
Price	4.88	17.36	4.71	11.62	5.61	4.91	5.87	-
P/RPS	2.05	8.08	2.50	3.65	2.10	2.13	1.51	5.22%
YoY %	-74.63%	223.20%	-31.51%	73.81%	-1.41%	41.06%	-	-
Horiz. %	135.76%	535.10%	165.56%	241.72%	139.07%	141.06%	100.00%	-
P/EPS	4.03	57.97	31.06	32.98	22.52	15.58	15.36	-19.97%
YoY %	-93.05%	86.64%	-5.82%	46.45%	44.54%	1.43%	-	-
Horiz. %	26.24%	377.41%	202.21%	214.71%	146.61%	101.43%	100.00%	-
EY	24.79	1.73	3.22	3.03	4.44	6.42	6.51	24.93%
YoY %	1,332.95%	-46.27%	6.27%	-31.76%	-30.84%	-1.38%	-	-
Horiz. %	380.80%	26.57%	49.46%	46.54%	68.20%	98.62%	100.00%	-
DY	11.39	0.77	0.99	0.80	1.43	1.63	1.82	35.71%
YoY %	1,379.22%	-22.22%	23.75%	-44.06%	-12.27%	-10.44%	-	-
Horiz. %	625.82%	42.31%	54.40%	43.96%	78.57%	89.56%	100.00%	-
P/NAPS	5.67	13.46	4.86	6.53	3.69	3.48	2.47	14.83%
YoY %	-57.88%	176.95%	-25.57%	76.96%	6.03%	40.89%	-	-
Horiz. %	229.55%	544.94%	196.76%	264.37%	149.39%	140.89%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-24 15:30:00

EMA 5

5 Mins

BUY

2024-04-24 15:30:00

EMA 5

10 Mins

BUY

2024-04-24 15:05:00

EMA 5

5 Mins

SELL

2024-04-24 15:00:00

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

374

PTRANS

PERAK TRANSIT BERHAD

366

HLIND

HONG LEONG INDUSTRIES BHD

364

SAPNRG

SAPURA ENERGY BERHAD

293

DNEX

DAGANG NEXCHANGE BERHAD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

214

MYEG

MY E.G. SERVICES BHD

204

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

189

GENTING

GENTING BHD

187

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.80

+0.015

68,105,100

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

ORIENT

6.97

-0.18

1,220,900

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

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