[TOPGLOV] YoY Cumulative Quarter Result on 31-Aug-2019 [#4]

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Cumulative Result
Revenue	5,572,507	16,402,950	7,236,317	4,801,759	4,213,986	3,409,176	2,888,515	11.56%
YoY %	-66.03%	126.68%	50.70%	13.95%	23.61%	18.03%	-	-
Horiz. %	192.92%	567.87%	250.52%	166.24%	145.89%	118.03%	100.00%	-
PBT	365,478	10,142,680	2,301,400	430,748	522,710	383,105	442,202	-3.12%
YoY %	-96.40%	340.72%	434.28%	-17.59%	36.44%	-13.36%	-	-
Horiz. %	82.65%	2,293.68%	520.44%	97.41%	118.21%	86.64%	100.00%	-
Tax	-73,232	-2,157,835	-397,585	-57,136	-85,409	-50,536	-79,763	-1.41%
YoY %	96.61%	-442.74%	-595.86%	33.10%	-69.01%	36.64%	-	-
Horiz. %	91.81%	2,705.31%	498.46%	71.63%	107.08%	63.36%	100.00%	-
NP	292,246	7,984,845	1,903,815	373,612	437,301	332,569	362,439	-3.52%
YoY %	-96.34%	319.41%	409.57%	-14.56%	31.49%	-8.24%	-	-
Horiz. %	80.63%	2,203.09%	525.28%	103.08%	120.66%	91.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,972	7,870,874	1,866,999	370,564	433,618	332,704	360,729	-6.82%
YoY %	-97.00%	321.58%	403.83%	-14.54%	30.33%	-7.77%	-	-
Horiz. %	65.42%	2,181.94%	517.56%	102.73%	120.21%	92.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.04%	21.27%	17.28%	13.26%	16.34%	13.19%	18.04%	-
YoY %	-5.78%	23.09%	30.32%	-18.85%	23.88%	-26.88%	-	-
Horiz. %	111.09%	117.90%	95.79%	73.50%	90.58%	73.12%	100.00%	-
Total Cost	5,280,261	8,418,105	5,332,502	4,428,147	3,776,685	3,076,607	2,526,076	13.06%
YoY %	-37.27%	57.86%	20.42%	17.25%	22.75%	21.79%	-	-
Horiz. %	209.03%	333.25%	211.10%	175.30%	149.51%	121.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,813	6,005,904	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	20.53%
YoY %	-6.66%	21.57%	103.09%	0.71%	19.72%	10.42%	-	-
Horiz. %	306.81%	328.70%	270.38%	133.13%	132.19%	110.42%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Dividend
Div	96,099	5,213,124	958,091	192,044	217,253	181,702	181,464	-10.04%
YoY %	-98.16%	444.12%	398.89%	-11.60%	19.57%	0.13%	-	-
Horiz. %	52.96%	2,872.81%	527.98%	105.83%	119.72%	100.13%	100.00%	-
Div Payout %	40.73%	66.23%	51.32%	51.82%	50.10%	54.61%	50.30%	-
YoY %	-38.50%	29.05%	-0.96%	3.43%	-8.26%	8.57%	-	-
Horiz. %	80.97%	131.67%	102.03%	103.02%	99.60%	108.57%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Equity
Net Worth	5,605,813	6,005,904	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	20.53%
YoY %	-6.66%	21.57%	103.09%	0.71%	19.72%	10.42%	-	-
Horiz. %	306.81%	328.70%	270.38%	133.13%	132.19%	110.42%	100.00%	-
NOSH	8,207,105	8,206,864	2,708,825	2,560,589	1,280,229	1,253,122	1,251,476	36.79%
YoY %	0.00%	202.97%	5.79%	100.01%	2.16%	0.13%	-	-
Horiz. %	655.79%	655.77%	216.45%	204.61%	102.30%	100.13%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Ratio Analysis
NP Margin	5.24%	48.68%	26.31%	7.78%	10.38%	9.76%	12.55%	-
YoY %	-89.24%	85.02%	238.17%	-25.05%	6.35%	-22.23%	-	-
Horiz. %	41.75%	387.89%	209.64%	61.99%	82.71%	77.77%	100.00%	-
ROE	4.21%	131.05%	37.79%	15.23%	17.95%	16.49%	19.74%	-
YoY %	-96.79%	246.78%	148.13%	-15.15%	8.85%	-16.46%	-	-
Horiz. %	21.33%	663.88%	191.44%	77.15%	90.93%	83.54%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Per Share
RPS	69.58	204.84	89.35	187.53	329.74	272.05	230.81	-18.10%
YoY %	-66.03%	129.26%	-52.35%	-43.13%	21.21%	17.87%	-	-
Horiz. %	30.15%	88.75%	38.71%	81.25%	142.86%	117.87%	100.00%	-
EPS	2.95	97.88	23.31	14.47	34.33	26.55	28.83	-31.59%
YoY %	-96.99%	319.91%	61.09%	-57.85%	29.30%	-7.91%	-	-
Horiz. %	10.23%	339.51%	80.85%	50.19%	119.08%	92.09%	100.00%	-
DPS	1.20	65.10	11.83	7.50	17.00	14.50	14.50	-33.97%
YoY %	-98.16%	450.30%	57.73%	-55.88%	17.24%	0.00%	-	-
Horiz. %	8.28%	448.97%	81.59%	51.72%	117.24%	100.00%	100.00%	-
NAPS	0.70	0.75	0.61	0.95	1.89	1.61	1.46	-11.52%
YoY %	-6.67%	22.95%	-35.79%	-49.74%	17.39%	10.27%	-	-
Horiz. %	47.95%	51.37%	41.78%	65.07%	129.45%	110.27%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,560,589
RPS	67.89	199.84	88.16	58.50	51.34	41.53	35.19	11.56%
YoY %	-66.03%	126.68%	50.70%	13.95%	23.62%	18.02%	-	-
Horiz. %	192.92%	567.89%	250.53%	166.24%	145.89%	118.02%	100.00%	-
EPS	2.87	95.89	22.75	4.51	5.28	4.05	4.39	-6.83%
YoY %	-97.01%	321.49%	404.43%	-14.58%	30.37%	-7.74%	-	-
Horiz. %	65.38%	2,184.28%	518.22%	102.73%	120.27%	92.26%	100.00%	-
DPS	1.17	63.51	11.67	2.34	2.65	2.21	2.21	-10.05%
YoY %	-98.16%	444.22%	398.72%	-11.70%	19.91%	0.00%	-	-
Horiz. %	52.94%	2,873.76%	528.05%	105.88%	119.91%	100.00%	100.00%	-
NAPS	0.683	0.7317	0.6019	0.2964	0.2943	0.2458	0.2226	20.53%
YoY %	-6.66%	21.57%	103.07%	0.71%	19.73%	10.42%	-	-
Horiz. %	306.83%	328.71%	270.40%	133.15%	132.21%	110.42%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/22	30/08/21	28/08/20	30/08/19	30/08/18	30/08/17	30/08/16	-
Price	0.805	4.00	26.28	4.75	11.14	5.61	4.25	-
P/RPS	1.16	1.95	29.41	2.53	3.38	2.06	1.84	-7.39%
YoY %	-40.51%	-93.37%	1,062.45%	-25.15%	64.08%	11.96%	-	-
Horiz. %	63.04%	105.98%	1,598.37%	137.50%	183.70%	111.96%	100.00%	-
P/EPS	27.32	4.07	114.00	32.82	32.83	21.13	14.74	10.82%
YoY %	571.25%	-96.43%	247.35%	-0.03%	55.37%	43.35%	-	-
Horiz. %	185.35%	27.61%	773.41%	222.66%	222.73%	143.35%	100.00%	-
EY	3.66	24.57	0.88	3.05	3.05	4.73	6.78	-9.76%
YoY %	-85.10%	2,692.05%	-71.15%	0.00%	-35.52%	-30.24%	-	-
Horiz. %	53.98%	362.39%	12.98%	44.99%	44.99%	69.76%	100.00%	-
DY	1.49	16.28	0.45	1.58	1.53	2.58	3.41	-12.88%
YoY %	-90.85%	3,517.78%	-71.52%	3.27%	-40.70%	-24.34%	-	-
Horiz. %	43.70%	477.42%	13.20%	46.33%	44.87%	75.66%	100.00%	-
P/NAPS	1.15	5.33	43.08	5.00	5.89	3.48	2.91	-14.32%
YoY %	-78.42%	-87.63%	761.60%	-15.11%	69.25%	19.59%	-	-
Horiz. %	39.52%	183.16%	1,480.41%	171.82%	202.41%	119.59%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Price Multiplier on Announcement Date
Date	20/09/22	17/09/21	17/09/20	26/09/19	11/10/18	13/10/17	12/10/16	-
Price	0.705	3.06	7.79	4.68	10.70	5.96	5.00	-
P/RPS	1.01	1.49	8.72	2.50	3.24	2.19	2.17	-11.96%
YoY %	-32.21%	-82.91%	248.80%	-22.84%	47.95%	0.92%	-	-
Horiz. %	46.54%	68.66%	401.84%	115.21%	149.31%	100.92%	100.00%	-
P/EPS	23.93	3.11	33.79	32.34	31.54	22.45	17.35	5.50%
YoY %	669.45%	-90.80%	4.48%	2.54%	40.49%	29.39%	-	-
Horiz. %	137.93%	17.93%	194.76%	186.40%	181.79%	129.39%	100.00%	-
EY	4.18	32.12	2.96	3.09	3.17	4.45	5.76	-5.20%
YoY %	-86.99%	985.14%	-4.21%	-2.52%	-28.76%	-22.74%	-	-
Horiz. %	72.57%	557.64%	51.39%	53.65%	55.03%	77.26%	100.00%	-
DY	1.70	21.27	1.52	1.60	1.59	2.43	2.90	-8.51%
YoY %	-92.01%	1,299.34%	-5.00%	0.63%	-34.57%	-16.21%	-	-
Horiz. %	58.62%	733.45%	52.41%	55.17%	54.83%	83.79%	100.00%	-
P/NAPS	1.01	4.08	12.77	4.93	5.66	3.70	3.42	-18.38%
YoY %	-75.25%	-68.05%	159.03%	-12.90%	52.97%	8.19%	-	-
Horiz. %	29.53%	119.30%	373.39%	144.15%	165.50%	108.19%	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 - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-18 16:40:00

EMA 5

10 Mins

BUY

2024-04-18 16:40:00

ADX

10 Mins

BUY

2024-04-18 16:40:00

VOLUME BREAKOUT

10 Mins

BUY

2024-04-18 16:40:00

TURTLE SYSTEM 20

10 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

PTRANS

PERAK TRANSIT BERHAD

374

MPI

MALAYSIAN PACIFIC INDUSTRIES

363

HLIND

HONG LEONG INDUSTRIES BHD

362

YTLPOWR

YTL POWER INTERNATIONAL BHD

345

PIE

P.I.E. INDUSTRIAL BHD

249

PBBANK

PUBLIC BANK BHD

233

DNEX

DAGANG NEXCHANGE BERHAD

233

GENTING

GENTING BHD

230

MAYBANK

MALAYAN BANKING BHD

221

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

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