[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2015 [#3]

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Cumulative Result
Revenue	2,997,130	2,506,761	2,166,401	1,801,065	1,696,255	1,765,075	1,707,129	9.83%
YoY %	19.56%	15.71%	20.28%	6.18%	-3.90%	3.39%	-	-
Horiz. %	175.57%	146.84%	126.90%	105.50%	99.36%	103.39%	100.00%	-
PBT	380,723	283,988	366,852	229,218	167,062	175,145	174,076	13.92%
YoY %	34.06%	-22.59%	60.05%	37.21%	-4.62%	0.61%	-	-
Horiz. %	218.71%	163.14%	210.74%	131.68%	95.97%	100.61%	100.00%	-
Tax	-45,402	-49,603	-69,923	-51,252	-29,908	-23,378	-32,579	5.68%
YoY %	8.47%	29.06%	-36.43%	-71.37%	-27.93%	28.24%	-	-
Horiz. %	139.36%	152.25%	214.63%	157.32%	91.80%	71.76%	100.00%	-
NP	335,321	234,385	296,929	177,966	137,154	151,767	141,497	15.45%
YoY %	43.06%	-21.06%	66.85%	29.76%	-9.63%	7.26%	-	-
Horiz. %	236.98%	165.65%	209.85%	125.77%	96.93%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	332,026	234,082	295,411	177,026	134,204	148,078	138,697	15.65%
YoY %	41.84%	-20.76%	66.87%	31.91%	-9.37%	6.76%	-	-
Horiz. %	239.39%	168.77%	212.99%	127.64%	96.76%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.93%	17.47%	19.06%	22.36%	17.90%	13.35%	18.72%	-
YoY %	-31.71%	-8.34%	-14.76%	24.92%	34.08%	-28.69%	-	-
Horiz. %	63.73%	93.32%	101.82%	119.44%	95.62%	71.31%	100.00%	-
Total Cost	2,661,809	2,272,376	1,869,472	1,623,099	1,559,101	1,613,308	1,565,632	9.24%
YoY %	17.14%	21.55%	15.18%	4.10%	-3.36%	3.05%	-	-
Horiz. %	170.01%	145.14%	119.41%	103.67%	99.58%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	10.83%
YoY %	17.42%	8.06%	19.95%	9.15%	0.18%	11.41%	-	-
Horiz. %	185.39%	157.90%	146.12%	121.82%	111.61%	111.41%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Dividend
Div	87,950	75,186	75,009	49,396	43,431	43,351	43,304	12.52%
YoY %	16.98%	0.24%	51.85%	13.73%	0.18%	0.11%	-	-
Horiz. %	203.10%	173.62%	173.21%	114.07%	100.29%	100.11%	100.00%	-
Div Payout %	26.49%	32.12%	25.39%	27.90%	32.36%	29.28%	31.22%	-
YoY %	-17.53%	26.51%	-9.00%	-13.78%	10.52%	-6.21%	-	-
Horiz. %	84.85%	102.88%	81.33%	89.37%	103.65%	93.79%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Equity
Net Worth	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	10.83%
YoY %	17.42%	8.06%	19.95%	9.15%	0.18%	11.41%	-	-
Horiz. %	185.39%	157.90%	146.12%	121.82%	111.61%	111.41%	100.00%	-
NOSH	1,279,633	1,253,115	1,250,152	617,460	620,453	619,314	618,630	12.87%
YoY %	2.12%	0.24%	102.47%	-0.48%	0.18%	0.11%	-	-
Horiz. %	206.85%	202.56%	202.08%	99.81%	100.29%	100.11%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Ratio Analysis
NP Margin	11.19%	9.35%	13.71%	9.88%	8.09%	8.60%	8.29%	-
YoY %	19.68%	-31.80%	38.77%	22.13%	-5.93%	3.74%	-	-
Horiz. %	134.98%	112.79%	165.38%	119.18%	97.59%	103.74%	100.00%	-
ROE	14.85%	12.29%	16.76%	12.05%	9.97%	11.02%	11.50%	-
YoY %	20.83%	-26.67%	39.09%	20.86%	-9.53%	-4.17%	-	-
Horiz. %	129.13%	106.87%	145.74%	104.78%	86.70%	95.83%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Per Share
RPS	238.54	200.04	173.29	291.69	273.39	285.00	275.95	-2.39%
YoY %	19.25%	15.44%	-40.59%	6.69%	-4.07%	3.28%	-	-
Horiz. %	86.44%	72.49%	62.80%	105.70%	99.07%	103.28%	100.00%	-
EPS	26.45	18.68	23.63	28.67	21.63	23.91	22.42	2.79%
YoY %	41.60%	-20.95%	-17.58%	32.55%	-9.54%	6.65%	-	-
Horiz. %	117.98%	83.32%	105.40%	127.88%	96.48%	106.65%	100.00%	-
DPS	7.00	6.00	6.00	8.00	7.00	7.00	7.00	0.00%
YoY %	16.67%	0.00%	-25.00%	14.29%	0.00%	0.00%	-	-
Horiz. %	100.00%	85.71%	85.71%	114.29%	100.00%	100.00%	100.00%	-
NAPS	1.78	1.52	1.41	2.38	2.17	2.17	1.95	-1.50%
YoY %	17.11%	7.80%	-40.76%	9.68%	0.00%	11.28%	-	-
Horiz. %	91.28%	77.95%	72.31%	122.05%	111.28%	111.28%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Adjusted Per Share Value based on latest NOSH - 617,726
RPS	36.51	30.54	26.39	21.94	20.67	21.50	20.80	9.82%
YoY %	19.55%	15.73%	20.28%	6.14%	-3.86%	3.37%	-	-
Horiz. %	175.53%	146.83%	126.88%	105.48%	99.38%	103.37%	100.00%	-
EPS	4.05	2.85	3.60	2.16	1.64	1.80	1.69	15.67%
YoY %	42.11%	-20.83%	66.67%	31.71%	-8.89%	6.51%	-	-
Horiz. %	239.64%	168.64%	213.02%	127.81%	97.04%	106.51%	100.00%	-
DPS	1.07	0.92	0.91	0.60	0.53	0.53	0.53	12.41%
YoY %	16.30%	1.10%	51.67%	13.21%	0.00%	0.00%	-	-
Horiz. %	201.89%	173.58%	171.70%	113.21%	100.00%	100.00%	100.00%	-
NAPS	0.2725	0.2321	0.2148	0.179	0.164	0.1637	0.147	10.82%
YoY %	17.41%	8.05%	20.00%	9.15%	0.18%	11.36%	-	-
Horiz. %	185.37%	157.89%	146.12%	121.77%	111.56%	111.36%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	-
Price	10.26	5.27	5.07	5.42	4.84	6.38	4.47	-
P/RPS	4.30	2.63	2.93	1.86	1.77	2.24	1.62	17.65%
YoY %	63.50%	-10.24%	57.53%	5.08%	-20.98%	38.27%	-	-
Horiz. %	265.43%	162.35%	180.86%	114.81%	109.26%	138.27%	100.00%	-
P/EPS	38.83	28.21	21.46	18.90	22.38	26.68	19.94	11.74%
YoY %	37.65%	31.45%	13.54%	-15.55%	-16.12%	33.80%	-	-
Horiz. %	194.73%	141.47%	107.62%	94.78%	112.24%	133.80%	100.00%	-
EY	2.58	3.54	4.66	5.29	4.47	3.75	5.02	-10.49%
YoY %	-27.12%	-24.03%	-11.91%	18.34%	19.20%	-25.30%	-	-
Horiz. %	51.39%	70.52%	92.83%	105.38%	89.04%	74.70%	100.00%	-
DY	0.68	1.14	1.18	1.48	1.45	1.10	1.57	-13.01%
YoY %	-40.35%	-3.39%	-20.27%	2.07%	31.82%	-29.94%	-	-
Horiz. %	43.31%	72.61%	75.16%	94.27%	92.36%	70.06%	100.00%	-
P/NAPS	5.76	3.47	3.60	2.28	2.23	2.94	2.29	16.60%
YoY %	65.99%	-3.61%	57.89%	2.24%	-24.15%	28.38%	-	-
Horiz. %	251.53%	151.53%	157.21%	99.56%	97.38%	128.38%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Price Multiplier on Announcement Date
Date	19/06/18	16/06/17	15/06/16	17/06/15	17/06/14	13/06/13	14/06/12	-
Price	11.62	5.61	4.91	5.87	4.51	6.35	4.66	-
P/RPS	4.87	2.80	2.83	2.01	1.65	2.23	1.69	19.28%
YoY %	73.93%	-1.06%	40.80%	21.82%	-26.01%	31.95%	-	-
Horiz. %	288.17%	165.68%	167.46%	118.93%	97.63%	131.95%	100.00%	-
P/EPS	43.97	30.03	20.78	20.47	20.85	26.56	20.79	13.29%
YoY %	46.42%	44.51%	1.51%	-1.82%	-21.50%	27.75%	-	-
Horiz. %	211.50%	144.44%	99.95%	98.46%	100.29%	127.75%	100.00%	-
EY	2.27	3.33	4.81	4.88	4.80	3.77	4.81	-11.75%
YoY %	-31.83%	-30.77%	-1.43%	1.67%	27.32%	-21.62%	-	-
Horiz. %	47.19%	69.23%	100.00%	101.46%	99.79%	78.38%	100.00%	-
DY	0.60	1.07	1.22	1.36	1.55	1.10	1.50	-14.15%
YoY %	-43.93%	-12.30%	-10.29%	-12.26%	40.91%	-26.67%	-	-
Horiz. %	40.00%	71.33%	81.33%	90.67%	103.33%	73.33%	100.00%	-
P/NAPS	6.53	3.69	3.48	2.47	2.08	2.93	2.39	18.22%
YoY %	76.96%	6.03%	40.89%	18.75%	-29.01%	22.59%	-	-
Horiz. %	273.22%	154.39%	145.61%	103.35%	87.03%	122.59%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:50:00

ADX

5 Mins

SELL

2024-04-19 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-19 16:40:00

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

710

PTRANS

PERAK TRANSIT BERHAD

520

MPI

MALAYSIAN PACIFIC INDUSTRIES

512

MAYBANK

MALAYAN BANKING BHD

509

HLIND

HONG LEONG INDUSTRIES BHD

488

PBBANK

PUBLIC BANK BHD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

364

GENTING

GENTING BHD

344

BURSA

BURSA MALAYSIA BHD

340

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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