[TOPGLOV] YoY Cumulative Quarter Result on 31-Aug-2016 [#4]

	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Cumulative Result
Revenue	4,801,759	4,213,986	3,409,176	2,888,515	2,510,510	2,275,366	2,313,234	12.93%
YoY %	13.95%	23.61%	18.03%	15.06%	10.33%	-1.64%	-	-
Horiz. %	207.58%	182.17%	147.38%	124.87%	108.53%	98.36%	100.00%	-
PBT	430,748	522,710	383,105	442,202	363,538	216,310	242,204	10.06%
YoY %	-17.59%	36.44%	-13.36%	21.64%	68.06%	-10.69%	-	-
Horiz. %	177.85%	215.81%	158.17%	182.57%	150.10%	89.31%	100.00%	-
Tax	-57,136	-85,409	-50,536	-79,763	-82,346	-32,745	-39,375	6.39%
YoY %	33.10%	-69.01%	36.64%	3.14%	-151.48%	16.84%	-	-
Horiz. %	145.11%	216.91%	128.35%	202.57%	209.13%	83.16%	100.00%	-
NP	373,612	437,301	332,569	362,439	281,192	183,565	202,829	10.71%
YoY %	-14.56%	31.49%	-8.24%	28.89%	53.18%	-9.50%	-	-
Horiz. %	184.20%	215.60%	163.97%	178.69%	138.64%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	370,564	433,618	332,704	360,729	279,781	180,523	196,500	11.14%
YoY %	-14.54%	30.33%	-7.77%	28.93%	54.98%	-8.13%	-	-
Horiz. %	188.58%	220.67%	169.32%	183.58%	142.38%	91.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.26%	16.34%	13.19%	18.04%	22.65%	15.14%	16.26%	-
YoY %	-18.85%	23.88%	-26.88%	-20.35%	49.60%	-6.89%	-	-
Horiz. %	81.55%	100.49%	81.12%	110.95%	139.30%	93.11%	100.00%	-
Total Cost	4,428,147	3,776,685	3,076,607	2,526,076	2,229,318	2,091,801	2,110,405	13.14%
YoY %	17.25%	22.75%	21.79%	13.31%	6.57%	-0.88%	-	-
Horiz. %	209.82%	178.96%	145.78%	119.70%	105.63%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,432,559	2,415,346	2,017,527	1,827,155	802,884	1,395,945	1,356,892	10.21%
YoY %	0.71%	19.72%	10.42%	127.57%	-42.48%	2.88%	-	-
Horiz. %	179.27%	178.01%	148.69%	134.66%	59.17%	102.88%	100.00%	-

	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Dividend
Div	192,044	217,253	181,702	181,464	71,024	99,267	99,133	11.64%
YoY %	-11.60%	19.57%	0.13%	155.50%	-28.45%	0.14%	-	-
Horiz. %	193.72%	219.15%	183.29%	183.05%	71.65%	100.14%	100.00%	-
Div Payout %	51.82%	50.10%	54.61%	50.30%	25.39%	54.99%	50.45%	-
YoY %	3.43%	-8.26%	8.57%	98.11%	-53.83%	9.00%	-	-
Horiz. %	102.72%	99.31%	108.25%	99.70%	50.33%	109.00%	100.00%	-

	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Equity
Net Worth	2,432,559	2,415,346	2,017,527	1,827,155	802,884	1,395,945	1,356,892	10.21%
YoY %	0.71%	19.72%	10.42%	127.57%	-42.48%	2.88%	-	-
Horiz. %	179.27%	178.01%	148.69%	134.66%	59.17%	102.88%	100.00%	-
NOSH	2,560,589	1,280,229	1,253,122	1,251,476	617,603	620,420	619,585	26.66%
YoY %	100.01%	2.16%	0.13%	102.63%	-0.45%	0.13%	-	-
Horiz. %	413.27%	206.63%	202.25%	201.99%	99.68%	100.13%	100.00%	-

	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Ratio Analysis
NP Margin	7.78%	10.38%	9.76%	12.55%	11.20%	8.07%	8.77%	-
YoY %	-25.05%	6.35%	-22.23%	12.05%	38.79%	-7.98%	-	-
Horiz. %	88.71%	118.36%	111.29%	143.10%	127.71%	92.02%	100.00%	-
ROE	15.23%	17.95%	16.49%	19.74%	34.85%	12.93%	14.48%	-
YoY %	-15.15%	8.85%	-16.46%	-43.36%	169.53%	-10.70%	-	-
Horiz. %	105.18%	123.96%	113.88%	136.33%	240.68%	89.30%	100.00%	-

	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Per Share
RPS	187.53	329.74	272.05	230.81	406.49	366.75	373.35	-10.83%
YoY %	-43.13%	21.21%	17.87%	-43.22%	10.84%	-1.77%	-	-
Horiz. %	50.23%	88.32%	72.87%	61.82%	108.88%	98.23%	100.00%	-
EPS	14.47	34.33	26.55	28.83	22.61	29.09	31.72	-12.25%
YoY %	-57.85%	29.30%	-7.91%	27.51%	-22.28%	-8.29%	-	-
Horiz. %	45.62%	108.23%	83.70%	90.89%	71.28%	91.71%	100.00%	-
DPS	7.50	17.00	14.50	14.50	11.50	16.00	16.00	-11.85%
YoY %	-55.88%	17.24%	0.00%	26.09%	-28.12%	0.00%	-	-
Horiz. %	46.88%	106.25%	90.62%	90.62%	71.88%	100.00%	100.00%	-
NAPS	0.95	1.89	1.61	1.46	1.30	2.25	2.19	-12.98%
YoY %	-49.74%	17.39%	10.27%	12.31%	-42.22%	2.74%	-	-
Horiz. %	43.38%	86.30%	73.52%	66.67%	59.36%	102.74%	100.00%	-

	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,252,671
RPS	58.50	51.34	41.53	35.19	30.59	27.72	28.18	12.93%
YoY %	13.95%	23.62%	18.02%	15.04%	10.35%	-1.63%	-	-
Horiz. %	207.59%	182.19%	147.37%	124.88%	108.55%	98.37%	100.00%	-
EPS	4.51	5.28	4.05	4.39	3.41	2.20	2.39	11.15%
YoY %	-14.58%	30.37%	-7.74%	28.74%	55.00%	-7.95%	-	-
Horiz. %	188.70%	220.92%	169.46%	183.68%	142.68%	92.05%	100.00%	-
DPS	2.34	2.65	2.21	2.21	0.87	1.21	1.21	11.61%
YoY %	-11.70%	19.91%	0.00%	154.02%	-28.10%	0.00%	-	-
Horiz. %	193.39%	219.01%	182.64%	182.64%	71.90%	100.00%	100.00%	-
NAPS	0.2964	0.2943	0.2458	0.2226	0.0978	0.1701	0.1653	10.21%
YoY %	0.71%	19.73%	10.42%	127.61%	-42.50%	2.90%	-	-
Horiz. %	179.31%	178.04%	148.70%	134.66%	59.17%	102.90%	100.00%	-

	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	-
Price	4.75	11.14	5.61	4.25	7.72	4.79	6.14	-
P/RPS	2.53	3.38	2.06	1.84	1.90	1.31	1.64	7.48%
YoY %	-25.15%	64.08%	11.96%	-3.16%	45.04%	-20.12%	-	-
Horiz. %	154.27%	206.10%	125.61%	112.20%	115.85%	79.88%	100.00%	-
P/EPS	32.82	32.83	21.13	14.74	17.04	16.46	19.36	9.19%
YoY %	-0.03%	55.37%	43.35%	-13.50%	3.52%	-14.98%	-	-
Horiz. %	169.52%	169.58%	109.14%	76.14%	88.02%	85.02%	100.00%	-
EY	3.05	3.05	4.73	6.78	5.87	6.07	5.17	-8.41%
YoY %	0.00%	-35.52%	-30.24%	15.50%	-3.29%	17.41%	-	-
Horiz. %	58.99%	58.99%	91.49%	131.14%	113.54%	117.41%	100.00%	-
DY	1.58	1.53	2.58	3.41	1.49	3.34	2.61	-8.02%
YoY %	3.27%	-40.70%	-24.34%	128.86%	-55.39%	27.97%	-	-
Horiz. %	60.54%	58.62%	98.85%	130.65%	57.09%	127.97%	100.00%	-
P/NAPS	5.00	5.89	3.48	2.91	5.94	2.13	2.80	10.14%
YoY %	-15.11%	69.25%	19.59%	-51.01%	178.87%	-23.93%	-	-
Horiz. %	178.57%	210.36%	124.29%	103.93%	212.14%	76.07%	100.00%	-

	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	11/10/18	13/10/17	12/10/16	15/10/15	14/10/14	11/10/13	-
Price	4.68	10.70	5.96	5.00	8.44	4.81	6.15	-
P/RPS	2.50	3.24	2.19	2.17	2.08	1.31	1.65	7.16%
YoY %	-22.84%	47.95%	0.92%	4.33%	58.78%	-20.61%	-	-
Horiz. %	151.52%	196.36%	132.73%	131.52%	126.06%	79.39%	100.00%	-
P/EPS	32.34	31.54	22.45	17.35	18.63	16.53	19.39	8.89%
YoY %	2.54%	40.49%	29.39%	-6.87%	12.70%	-14.75%	-	-
Horiz. %	166.79%	162.66%	115.78%	89.48%	96.08%	85.25%	100.00%	-
EY	3.09	3.17	4.45	5.76	5.37	6.05	5.16	-8.18%
YoY %	-2.52%	-28.76%	-22.74%	7.26%	-11.24%	17.25%	-	-
Horiz. %	59.88%	61.43%	86.24%	111.63%	104.07%	117.25%	100.00%	-
DY	1.60	1.59	2.43	2.90	1.36	3.33	2.60	-7.76%
YoY %	0.63%	-34.57%	-16.21%	113.24%	-59.16%	28.08%	-	-
Horiz. %	61.54%	61.15%	93.46%	111.54%	52.31%	128.08%	100.00%	-
P/NAPS	4.93	5.66	3.70	3.42	6.49	2.14	2.81	9.81%
YoY %	-12.90%	52.97%	8.19%	-47.30%	203.27%	-23.84%	-	-
Horiz. %	175.44%	201.42%	131.67%	121.71%	230.96%	76.16%	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 - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-04-23 15:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-04-23 15:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-23 15:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-23 15:00:00

TURTLE SYSTEM 20

5 Mins

BUY

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

SAPNRG

SAPURA ENERGY BERHAD

453

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

PTRANS

PERAK TRANSIT BERHAD

413

HLIND

HONG LEONG INDUSTRIES BHD

410

YTLPOWR

YTL POWER INTERNATIONAL BHD

269

DNEX

DAGANG NEXCHANGE BERHAD

261

GENTING

GENTING BHD

239

MAYBANK

MALAYAN BANKING BHD

228

PBBANK

PUBLIC BANK BHD

210

Daily Stocks

HSI-HSY

0.04

-0.07

161,799,500

INIX-OR

0.02

0.00

141,839,900

TOPMIX

0.42

+0.11

124,866,200

INGENIEU

0.135

-0.005

110,655,000

HSI-CVM

0.20

+0.045

105,405,900

SAPNRG

0.045

0.00

94,250,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUE

0.09

-0.03

72,535,900

HSI-CVH

0.32

+0.075

57,438,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

NESTLE

126.40

+1.70

187,200

DLADY

33.50

+0.40

14,000

ALLIANZ

21.44

+0.34

25,700

PIE

5.90

+0.25

5,302,000

AJI

19.16

+0.22

26,300

LPI

12.12

+0.20

78,400

SHANG

2.43

+0.17

3,845,100

GREATEC

4.57

+0.14

2,111,900

UWC

3.06

+0.14

1,375,700

HSI-CVL

0.37

+0.14

1,011,100

More gainer Stocks

MPI

29.98

-0.36

78,900

HSI-HS4

0.48

-0.24

36,000

NVIDIA-C1

3.96

-0.24

4,900

MSC

2.82

-0.19

3,101,700

ORIENT

6.97

-0.18

1,220,900

BAT

8.21

-0.17

495,700

PENTA

4.14

-0.16

4,065,700

HSI-HUN

0.34

-0.155

1,637,000

VITROX

7.57

-0.15

482,000

KLK

22.76

-0.14

1,218,000

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