[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2016 [#3]

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Cumulative Result
Revenue	3,612,165	2,997,130	2,506,761	2,166,401	1,801,065	1,696,255	1,765,075	12.67%
YoY %	20.52%	19.56%	15.71%	20.28%	6.18%	-3.90%	-	-
Horiz. %	204.65%	169.80%	142.02%	122.74%	102.04%	96.10%	100.00%	-
PBT	349,588	380,723	283,988	366,852	229,218	167,062	175,145	12.20%
YoY %	-8.18%	34.06%	-22.59%	60.05%	37.21%	-4.62%	-	-
Horiz. %	199.60%	217.38%	162.14%	209.46%	130.87%	95.38%	100.00%	-
Tax	-56,052	-45,402	-49,603	-69,923	-51,252	-29,908	-23,378	15.68%
YoY %	-23.46%	8.47%	29.06%	-36.43%	-71.37%	-27.93%	-	-
Horiz. %	239.76%	194.21%	212.18%	299.10%	219.23%	127.93%	100.00%	-
NP	293,536	335,321	234,385	296,929	177,966	137,154	151,767	11.61%
YoY %	-12.46%	43.06%	-21.06%	66.85%	29.76%	-9.63%	-	-
Horiz. %	193.41%	220.94%	154.44%	195.65%	117.26%	90.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	290,512	332,026	234,082	295,411	177,026	134,204	148,078	11.88%
YoY %	-12.50%	41.84%	-20.76%	66.87%	31.91%	-9.37%	-	-
Horiz. %	196.19%	224.22%	158.08%	199.50%	119.55%	90.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.03%	11.93%	17.47%	19.06%	22.36%	17.90%	13.35%	-
YoY %	34.37%	-31.71%	-8.34%	-14.76%	24.92%	34.08%	-	-
Horiz. %	120.07%	89.36%	130.86%	142.77%	167.49%	134.08%	100.00%	-
Total Cost	3,318,629	2,661,809	2,272,376	1,869,472	1,623,099	1,559,101	1,613,308	12.76%
YoY %	24.68%	17.14%	21.55%	15.18%	4.10%	-3.36%	-	-
Horiz. %	205.70%	164.99%	140.85%	115.88%	100.61%	96.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,477,738	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	10.72%
YoY %	10.79%	17.42%	8.06%	19.95%	9.15%	0.18%	-	-
Horiz. %	184.37%	166.41%	141.73%	131.16%	109.35%	100.18%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Dividend
Div	89,402	87,950	75,186	75,009	49,396	43,431	43,351	12.81%
YoY %	1.65%	16.98%	0.24%	51.85%	13.73%	0.18%	-	-
Horiz. %	206.23%	202.88%	173.44%	173.03%	113.94%	100.18%	100.00%	-
Div Payout %	30.77%	26.49%	32.12%	25.39%	27.90%	32.36%	29.28%	-
YoY %	16.16%	-17.53%	26.51%	-9.00%	-13.78%	10.52%	-	-
Horiz. %	105.09%	90.47%	109.70%	86.71%	95.29%	110.52%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Equity
Net Worth	2,477,738	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	10.72%
YoY %	10.79%	17.42%	8.06%	19.95%	9.15%	0.18%	-	-
Horiz. %	184.37%	166.41%	141.73%	131.16%	109.35%	100.18%	100.00%	-
NOSH	2,560,587	1,279,633	1,253,115	1,250,152	617,460	620,453	619,314	26.67%
YoY %	100.10%	2.12%	0.24%	102.47%	-0.48%	0.18%	-	-
Horiz. %	413.46%	206.62%	202.34%	201.86%	99.70%	100.18%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Ratio Analysis
NP Margin	8.13%	11.19%	9.35%	13.71%	9.88%	8.09%	8.60%	-
YoY %	-27.35%	19.68%	-31.80%	38.77%	22.13%	-5.93%	-	-
Horiz. %	94.53%	130.12%	108.72%	159.42%	114.88%	94.07%	100.00%	-
ROE	11.72%	14.85%	12.29%	16.76%	12.05%	9.97%	11.02%	-
YoY %	-21.08%	20.83%	-26.67%	39.09%	20.86%	-9.53%	-	-
Horiz. %	106.35%	134.75%	111.52%	152.09%	109.35%	90.47%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Per Share
RPS	141.41	238.54	200.04	173.29	291.69	273.39	285.00	-11.01%
YoY %	-40.72%	19.25%	15.44%	-40.59%	6.69%	-4.07%	-	-
Horiz. %	49.62%	83.70%	70.19%	60.80%	102.35%	95.93%	100.00%	-
EPS	11.37	26.45	18.68	23.63	28.67	21.63	23.91	-11.64%
YoY %	-57.01%	41.60%	-20.95%	-17.58%	32.55%	-9.54%	-	-
Horiz. %	47.55%	110.62%	78.13%	98.83%	119.91%	90.46%	100.00%	-
DPS	3.50	7.00	6.00	6.00	8.00	7.00	7.00	-10.90%
YoY %	-50.00%	16.67%	0.00%	-25.00%	14.29%	0.00%	-	-
Horiz. %	50.00%	100.00%	85.71%	85.71%	114.29%	100.00%	100.00%	-
NAPS	0.97	1.78	1.52	1.41	2.38	2.17	2.17	-12.55%
YoY %	-45.51%	17.11%	7.80%	-40.76%	9.68%	0.00%	-	-
Horiz. %	44.70%	82.03%	70.05%	64.98%	109.68%	100.00%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,251,623
RPS	44.01	36.51	30.54	26.39	21.94	20.67	21.50	12.67%
YoY %	20.54%	19.55%	15.73%	20.28%	6.14%	-3.86%	-	-
Horiz. %	204.70%	169.81%	142.05%	122.74%	102.05%	96.14%	100.00%	-
EPS	3.54	4.05	2.85	3.60	2.16	1.64	1.80	11.92%
YoY %	-12.59%	42.11%	-20.83%	66.67%	31.71%	-8.89%	-	-
Horiz. %	196.67%	225.00%	158.33%	200.00%	120.00%	91.11%	100.00%	-
DPS	1.09	1.07	0.92	0.91	0.60	0.53	0.53	12.76%
YoY %	1.87%	16.30%	1.10%	51.67%	13.21%	0.00%	-	-
Horiz. %	205.66%	201.89%	173.58%	171.70%	113.21%	100.00%	100.00%	-
NAPS	0.3019	0.2725	0.2321	0.2148	0.179	0.164	0.1637	10.73%
YoY %	10.79%	17.41%	8.05%	20.00%	9.15%	0.18%	-	-
Horiz. %	184.42%	166.46%	141.78%	131.22%	109.35%	100.18%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	-
Price	5.05	10.26	5.27	5.07	5.42	4.84	6.38	-
P/RPS	3.57	4.30	2.63	2.93	1.86	1.77	2.24	8.07%
YoY %	-16.98%	63.50%	-10.24%	57.53%	5.08%	-20.98%	-	-
Horiz. %	159.37%	191.96%	117.41%	130.80%	83.04%	79.02%	100.00%	-
P/EPS	44.40	38.83	28.21	21.46	18.90	22.38	26.68	8.85%
YoY %	14.34%	37.65%	31.45%	13.54%	-15.55%	-16.12%	-	-
Horiz. %	166.42%	145.54%	105.73%	80.43%	70.84%	83.88%	100.00%	-
EY	2.25	2.58	3.54	4.66	5.29	4.47	3.75	-8.15%
YoY %	-12.79%	-27.12%	-24.03%	-11.91%	18.34%	19.20%	-	-
Horiz. %	60.00%	68.80%	94.40%	124.27%	141.07%	119.20%	100.00%	-
DY	0.69	0.68	1.14	1.18	1.48	1.45	1.10	-7.47%
YoY %	1.47%	-40.35%	-3.39%	-20.27%	2.07%	31.82%	-	-
Horiz. %	62.73%	61.82%	103.64%	107.27%	134.55%	131.82%	100.00%	-
P/NAPS	5.21	5.76	3.47	3.60	2.28	2.23	2.94	10.00%
YoY %	-9.55%	65.99%	-3.61%	57.89%	2.24%	-24.15%	-	-
Horiz. %	177.21%	195.92%	118.03%	122.45%	77.55%	75.85%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Price Multiplier on Announcement Date
Date	18/06/19	19/06/18	16/06/17	15/06/16	17/06/15	17/06/14	13/06/13	-
Price	4.71	11.62	5.61	4.91	5.87	4.51	6.35	-
P/RPS	3.33	4.87	2.80	2.83	2.01	1.65	2.23	6.90%
YoY %	-31.62%	73.93%	-1.06%	40.80%	21.82%	-26.01%	-	-
Horiz. %	149.33%	218.39%	125.56%	126.91%	90.13%	73.99%	100.00%	-
P/EPS	41.41	43.97	30.03	20.78	20.47	20.85	26.56	7.67%
YoY %	-5.82%	46.42%	44.51%	1.51%	-1.82%	-21.50%	-	-
Horiz. %	155.91%	165.55%	113.06%	78.24%	77.07%	78.50%	100.00%	-
EY	2.41	2.27	3.33	4.81	4.88	4.80	3.77	-7.18%
YoY %	6.17%	-31.83%	-30.77%	-1.43%	1.67%	27.32%	-	-
Horiz. %	63.93%	60.21%	88.33%	127.59%	129.44%	127.32%	100.00%	-
DY	0.74	0.60	1.07	1.22	1.36	1.55	1.10	-6.39%
YoY %	23.33%	-43.93%	-12.30%	-10.29%	-12.26%	40.91%	-	-
Horiz. %	67.27%	54.55%	97.27%	110.91%	123.64%	140.91%	100.00%	-
P/NAPS	4.86	6.53	3.69	3.48	2.47	2.08	2.93	8.79%
YoY %	-25.57%	76.96%	6.03%	40.89%	18.75%	-29.01%	-	-
Horiz. %	165.87%	222.87%	125.94%	118.77%	84.30%	70.99%	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

HLIND

HONG LEONG INDUSTRIES BHD

367

MPI

MALAYSIAN PACIFIC INDUSTRIES

365

YTLPOWR

YTL POWER INTERNATIONAL BHD

349

PIE

P.I.E. INDUSTRIAL BHD

262

DNEX

DAGANG NEXCHANGE BERHAD

255

GENTING

GENTING BHD

228

PBBANK

PUBLIC BANK BHD

224

MAYBANK

MALAYAN BANKING BHD

222

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