[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2013 [#3]

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Cumulative Result
Revenue	2,166,401	1,801,065	1,696,255	1,765,075	1,707,129	1,512,080	1,538,046	5.86%
YoY %	20.28%	6.18%	-3.90%	3.39%	12.90%	-1.69%	-	-
Horiz. %	140.85%	117.10%	110.29%	114.76%	110.99%	98.31%	100.00%	-
PBT	366,852	229,218	167,062	175,145	174,076	110,385	263,852	5.64%
YoY %	60.05%	37.21%	-4.62%	0.61%	57.70%	-58.16%	-	-
Horiz. %	139.04%	86.87%	63.32%	66.38%	65.97%	41.84%	100.00%	-
Tax	-69,923	-51,252	-29,908	-23,378	-32,579	-22,071	-59,666	2.67%
YoY %	-36.43%	-71.37%	-27.93%	28.24%	-47.61%	63.01%	-	-
Horiz. %	117.19%	85.90%	50.13%	39.18%	54.60%	36.99%	100.00%	-
NP	296,929	177,966	137,154	151,767	141,497	88,314	204,186	6.43%
YoY %	66.85%	29.76%	-9.63%	7.26%	60.22%	-56.75%	-	-
Horiz. %	145.42%	87.16%	67.17%	74.33%	69.30%	43.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,411	177,026	134,204	148,078	138,697	87,057	200,218	6.69%
YoY %	66.87%	31.91%	-9.37%	6.76%	59.32%	-56.52%	-	-
Horiz. %	147.54%	88.42%	67.03%	73.96%	69.27%	43.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.06%	22.36%	17.90%	13.35%	18.72%	19.99%	22.61%	-
YoY %	-14.76%	24.92%	34.08%	-28.69%	-6.35%	-11.59%	-	-
Horiz. %	84.30%	98.89%	79.17%	59.04%	82.80%	88.41%	100.00%	-
Total Cost	1,869,472	1,623,099	1,559,101	1,613,308	1,565,632	1,423,766	1,333,860	5.78%
YoY %	15.18%	4.10%	-3.36%	3.05%	9.96%	6.74%	-	-
Horiz. %	140.16%	121.68%	116.89%	120.95%	117.38%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	1,125,310	1,014,333	9.63%
YoY %	19.95%	9.15%	0.18%	11.41%	7.20%	10.94%	-	-
Horiz. %	173.78%	144.88%	132.74%	132.49%	118.93%	110.94%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Dividend
Div	75,009	49,396	43,431	43,351	43,304	30,915	42,138	10.07%
YoY %	51.85%	13.73%	0.18%	0.11%	40.07%	-26.63%	-	-
Horiz. %	178.01%	117.22%	103.07%	102.88%	102.77%	73.37%	100.00%	-
Div Payout %	25.39%	27.90%	32.36%	29.28%	31.22%	35.51%	21.05%	-
YoY %	-9.00%	-13.78%	10.52%	-6.21%	-12.08%	68.69%	-	-
Horiz. %	120.62%	132.54%	153.73%	139.10%	148.31%	168.69%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Equity
Net Worth	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	1,125,310	1,014,333	9.63%
YoY %	19.95%	9.15%	0.18%	11.41%	7.20%	10.94%	-	-
Horiz. %	173.78%	144.88%	132.74%	132.49%	118.93%	110.94%	100.00%	-
NOSH	1,250,152	617,460	620,453	619,314	618,630	618,302	300,989	26.75%
YoY %	102.47%	-0.48%	0.18%	0.11%	0.05%	105.42%	-	-
Horiz. %	415.35%	205.14%	206.14%	205.76%	205.53%	205.42%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Ratio Analysis
NP Margin	13.71%	9.88%	8.09%	8.60%	8.29%	5.84%	13.28%	-
YoY %	38.77%	22.13%	-5.93%	3.74%	41.95%	-56.02%	-	-
Horiz. %	103.24%	74.40%	60.92%	64.76%	62.42%	43.98%	100.00%	-
ROE	16.76%	12.05%	9.97%	11.02%	11.50%	7.74%	19.74%	-
YoY %	39.09%	20.86%	-9.53%	-4.17%	48.58%	-60.79%	-	-
Horiz. %	84.90%	61.04%	50.51%	55.83%	58.26%	39.21%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Per Share
RPS	173.29	291.69	273.39	285.00	275.95	244.55	511.00	-16.47%
YoY %	-40.59%	6.69%	-4.07%	3.28%	12.84%	-52.14%	-	-
Horiz. %	33.91%	57.08%	53.50%	55.77%	54.00%	47.86%	100.00%	-
EPS	23.63	28.67	21.63	23.91	22.42	14.08	66.52	-15.83%
YoY %	-17.58%	32.55%	-9.54%	6.65%	59.23%	-78.83%	-	-
Horiz. %	35.52%	43.10%	32.52%	35.94%	33.70%	21.17%	100.00%	-
DPS	6.00	8.00	7.00	7.00	7.00	5.00	14.00	-13.15%
YoY %	-25.00%	14.29%	0.00%	0.00%	40.00%	-64.29%	-	-
Horiz. %	42.86%	57.14%	50.00%	50.00%	50.00%	35.71%	100.00%	-
NAPS	1.41	2.38	2.17	2.17	1.95	1.82	3.37	-13.50%
YoY %	-40.76%	9.68%	0.00%	11.28%	7.14%	-45.99%	-	-
Horiz. %	41.84%	70.62%	64.39%	64.39%	57.86%	54.01%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 619,553
RPS	26.39	21.94	20.67	21.50	20.80	18.42	18.74	5.86%
YoY %	20.28%	6.14%	-3.86%	3.37%	12.92%	-1.71%	-	-
Horiz. %	140.82%	117.08%	110.30%	114.73%	110.99%	98.29%	100.00%	-
EPS	3.60	2.16	1.64	1.80	1.69	1.06	2.44	6.69%
YoY %	66.67%	31.71%	-8.89%	6.51%	59.43%	-56.56%	-	-
Horiz. %	147.54%	88.52%	67.21%	73.77%	69.26%	43.44%	100.00%	-
DPS	0.91	0.60	0.53	0.53	0.53	0.38	0.51	10.12%
YoY %	51.67%	13.21%	0.00%	0.00%	39.47%	-25.49%	-	-
Horiz. %	178.43%	117.65%	103.92%	103.92%	103.92%	74.51%	100.00%	-
NAPS	0.2148	0.179	0.164	0.1637	0.147	0.1371	0.1236	9.63%
YoY %	20.00%	9.15%	0.18%	11.36%	7.22%	10.92%	-	-
Horiz. %	173.79%	144.82%	132.69%	132.44%	118.93%	110.92%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	-
Price	5.07	5.42	4.84	6.38	4.47	5.20	12.28	-
P/RPS	2.93	1.86	1.77	2.24	1.62	2.13	2.40	3.37%
YoY %	57.53%	5.08%	-20.98%	38.27%	-23.94%	-11.25%	-	-
Horiz. %	122.08%	77.50%	73.75%	93.33%	67.50%	88.75%	100.00%	-
P/EPS	21.46	18.90	22.38	26.68	19.94	36.93	18.46	2.53%
YoY %	13.54%	-15.55%	-16.12%	33.80%	-46.01%	100.05%	-	-
Horiz. %	116.25%	102.38%	121.24%	144.53%	108.02%	200.05%	100.00%	-
EY	4.66	5.29	4.47	3.75	5.02	2.71	5.42	-2.48%
YoY %	-11.91%	18.34%	19.20%	-25.30%	85.24%	-50.00%	-	-
Horiz. %	85.98%	97.60%	82.47%	69.19%	92.62%	50.00%	100.00%	-
DY	1.18	1.48	1.45	1.10	1.57	0.96	1.14	0.57%
YoY %	-20.27%	2.07%	31.82%	-29.94%	63.54%	-15.79%	-	-
Horiz. %	103.51%	129.82%	127.19%	96.49%	137.72%	84.21%	100.00%	-
P/NAPS	3.60	2.28	2.23	2.94	2.29	2.86	3.64	-0.18%
YoY %	57.89%	2.24%	-24.15%	28.38%	-19.93%	-21.43%	-	-
Horiz. %	98.90%	62.64%	61.26%	80.77%	62.91%	78.57%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	15/06/16	17/06/15	17/06/14	13/06/13	14/06/12	17/06/11	17/06/10	-
Price	4.91	5.87	4.51	6.35	4.66	5.26	12.84	-
P/RPS	2.83	2.01	1.65	2.23	1.69	2.15	2.51	2.01%
YoY %	40.80%	21.82%	-26.01%	31.95%	-21.40%	-14.34%	-	-
Horiz. %	112.75%	80.08%	65.74%	88.84%	67.33%	85.66%	100.00%	-
P/EPS	20.78	20.47	20.85	26.56	20.79	37.36	19.30	1.23%
YoY %	1.51%	-1.82%	-21.50%	27.75%	-44.35%	93.58%	-	-
Horiz. %	107.67%	106.06%	108.03%	137.62%	107.72%	193.58%	100.00%	-
EY	4.81	4.88	4.80	3.77	4.81	2.68	5.18	-1.22%
YoY %	-1.43%	1.67%	27.32%	-21.62%	79.48%	-48.26%	-	-
Horiz. %	92.86%	94.21%	92.66%	72.78%	92.86%	51.74%	100.00%	-
DY	1.22	1.36	1.55	1.10	1.50	0.95	1.09	1.89%
YoY %	-10.29%	-12.26%	40.91%	-26.67%	57.89%	-12.84%	-	-
Horiz. %	111.93%	124.77%	142.20%	100.92%	137.61%	87.16%	100.00%	-
P/NAPS	3.48	2.47	2.08	2.93	2.39	2.89	3.81	-1.49%
YoY %	40.89%	18.75%	-29.01%	22.59%	-17.30%	-24.15%	-	-
Horiz. %	91.34%	64.83%	54.59%	76.90%	62.73%	75.85%	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

SAPNRG

SAPURA ENERGY BERHAD

507

MPI

MALAYSIAN PACIFIC INDUSTRIES

441

PTRANS

PERAK TRANSIT BERHAD

437

HLIND

HONG LEONG INDUSTRIES BHD

427

DNEX

DAGANG NEXCHANGE BERHAD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

324

GENTING

GENTING BHD

271

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

268

MYEG

MY E.G. SERVICES BHD

256

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

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

MYEG

0.80

+0.015

68,105,100

HSI-HSY

0.01

-0.03

67,406,400

VELESTO

0.26

-0.01

55,991,200

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

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

NIKKEI-HC

0.725

-0.09

79,500

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