[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2018 [#3]

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Cumulative Result
Revenue	14,286,559	4,127,201	3,612,165	2,997,130	2,506,761	2,166,401	1,801,065	41.17%
YoY %	246.16%	14.26%	20.52%	19.56%	15.71%	20.28%	-	-
Horiz. %	793.23%	229.15%	200.56%	166.41%	139.18%	120.28%	100.00%	-
PBT	9,413,164	677,846	349,588	380,723	283,988	366,852	229,218	85.63%
YoY %	1,288.69%	93.90%	-8.18%	34.06%	-22.59%	60.05%	-	-
Horiz. %	4,106.64%	295.72%	152.51%	166.10%	123.89%	160.05%	100.00%	-
Tax	-2,059,775	-100,044	-56,052	-45,402	-49,603	-69,923	-51,252	84.97%
YoY %	-1,958.87%	-78.48%	-23.46%	8.47%	29.06%	-36.43%	-	-
Horiz. %	4,018.92%	195.20%	109.37%	88.59%	96.78%	136.43%	100.00%	-
NP	7,353,389	577,802	293,536	335,321	234,385	296,929	177,966	85.82%
YoY %	1,172.65%	96.84%	-12.46%	43.06%	-21.06%	66.85%	-	-
Horiz. %	4,131.91%	324.67%	164.94%	188.42%	131.70%	166.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,262,927	575,004	290,512	332,026	234,082	295,411	177,026	85.60%
YoY %	1,163.11%	97.93%	-12.50%	41.84%	-20.76%	66.87%	-	-
Horiz. %	4,102.75%	324.81%	164.11%	187.56%	132.23%	166.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.88%	14.76%	16.03%	11.93%	17.47%	19.06%	22.36%	-
YoY %	48.24%	-7.92%	34.37%	-31.71%	-8.34%	-14.76%	-	-
Horiz. %	97.85%	66.01%	71.69%	53.35%	78.13%	85.24%	100.00%	-
Total Cost	6,933,170	3,549,399	3,318,629	2,661,809	2,272,376	1,869,472	1,623,099	27.35%
YoY %	95.33%	6.95%	24.68%	17.14%	21.55%	15.18%	-	-
Horiz. %	427.16%	218.68%	204.46%	164.00%	140.00%	115.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,883,963	3,302,584	2,477,738	2,236,463	1,904,735	1,762,714	1,469,556	29.32%
YoY %	108.44%	33.29%	10.79%	17.42%	8.06%	19.95%	-	-
Horiz. %	468.44%	224.73%	168.60%	152.19%	129.61%	119.95%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Dividend
Div	3,337,922	256,014	89,402	87,950	75,186	75,009	49,396	101.69%
YoY %	1,203.80%	186.36%	1.65%	16.98%	0.24%	51.85%	-	-
Horiz. %	6,757.47%	518.29%	180.99%	178.05%	152.21%	151.85%	100.00%	-
Div Payout %	45.96%	44.52%	30.77%	26.49%	32.12%	25.39%	27.90%	-
YoY %	3.23%	44.69%	16.16%	-17.53%	26.51%	-9.00%	-	-
Horiz. %	164.73%	159.57%	110.29%	94.95%	115.13%	91.00%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Equity
Net Worth	6,883,963	3,302,584	2,477,738	2,236,463	1,904,735	1,762,714	1,469,556	29.32%
YoY %	108.44%	33.29%	10.79%	17.42%	8.06%	19.95%	-	-
Horiz. %	468.44%	224.73%	168.60%	152.19%	129.61%	119.95%	100.00%	-
NOSH	8,206,550	2,607,765	2,560,587	1,279,633	1,253,115	1,250,152	617,460	53.84%
YoY %	214.70%	1.84%	100.10%	2.12%	0.24%	102.47%	-	-
Horiz. %	1,329.08%	422.34%	414.70%	207.24%	202.95%	202.47%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Ratio Analysis
NP Margin	51.47%	14.00%	8.13%	11.19%	9.35%	13.71%	9.88%	-
YoY %	267.64%	72.20%	-27.35%	19.68%	-31.80%	38.77%	-	-
Horiz. %	520.95%	141.70%	82.29%	113.26%	94.64%	138.77%	100.00%	-
ROE	105.51%	17.41%	11.72%	14.85%	12.29%	16.76%	12.05%	-
YoY %	506.03%	48.55%	-21.08%	20.83%	-26.67%	39.09%	-	-
Horiz. %	875.60%	144.48%	97.26%	123.24%	101.99%	139.09%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Per Share
RPS	178.48	161.21	141.41	238.54	200.04	173.29	291.69	-7.85%
YoY %	10.71%	14.00%	-40.72%	19.25%	15.44%	-40.59%	-	-
Horiz. %	61.19%	55.27%	48.48%	81.78%	68.58%	59.41%	100.00%	-
EPS	90.22	22.46	11.37	26.45	18.68	23.63	28.67	21.03%
YoY %	301.69%	97.54%	-57.01%	41.60%	-20.95%	-17.58%	-	-
Horiz. %	314.68%	78.34%	39.66%	92.26%	65.16%	82.42%	100.00%	-
DPS	41.70	10.00	3.50	7.00	6.00	6.00	8.00	31.64%
YoY %	317.00%	185.71%	-50.00%	16.67%	0.00%	-25.00%	-	-
Horiz. %	521.25%	125.00%	43.75%	87.50%	75.00%	75.00%	100.00%	-
NAPS	0.86	1.29	0.97	1.78	1.52	1.41	2.38	-15.59%
YoY %	-33.33%	32.99%	-45.51%	17.11%	7.80%	-40.76%	-	-
Horiz. %	36.13%	54.20%	40.76%	74.79%	63.87%	59.24%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,279,633
RPS	174.06	50.28	44.01	36.51	30.54	26.39	21.94	41.18%
YoY %	246.18%	14.25%	20.54%	19.55%	15.73%	20.28%	-	-
Horiz. %	793.35%	229.17%	200.59%	166.41%	139.20%	120.28%	100.00%	-
EPS	88.49	7.01	3.54	4.05	2.85	3.60	2.16	85.56%
YoY %	1,162.34%	98.02%	-12.59%	42.11%	-20.83%	66.67%	-	-
Horiz. %	4,096.76%	324.54%	163.89%	187.50%	131.94%	166.67%	100.00%	-
DPS	40.67	3.12	1.09	1.07	0.92	0.91	0.60	101.79%
YoY %	1,203.53%	186.24%	1.87%	16.30%	1.10%	51.67%	-	-
Horiz. %	6,778.33%	520.00%	181.67%	178.33%	153.33%	151.67%	100.00%	-
NAPS	0.8387	0.4024	0.3019	0.2725	0.2321	0.2148	0.179	29.32%
YoY %	108.42%	33.29%	10.79%	17.41%	8.05%	20.00%	-	-
Horiz. %	468.55%	224.80%	168.66%	152.23%	129.66%	120.00%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/21	29/05/20	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	-
Price	5.18	13.30	5.05	10.26	5.27	5.07	5.42	-
P/RPS	2.90	8.25	3.57	4.30	2.63	2.93	1.86	7.67%
YoY %	-64.85%	131.09%	-16.98%	63.50%	-10.24%	57.53%	-	-
Horiz. %	155.91%	443.55%	191.94%	231.18%	141.40%	157.53%	100.00%	-
P/EPS	5.71	59.22	44.40	38.83	28.21	21.46	18.90	-18.07%
YoY %	-90.36%	33.38%	14.34%	37.65%	31.45%	13.54%	-	-
Horiz. %	30.21%	313.33%	234.92%	205.45%	149.26%	113.54%	100.00%	-
EY	17.52	1.69	2.25	2.58	3.54	4.66	5.29	22.06%
YoY %	936.69%	-24.89%	-12.79%	-27.12%	-24.03%	-11.91%	-	-
Horiz. %	331.19%	31.95%	42.53%	48.77%	66.92%	88.09%	100.00%	-
DY	8.05	0.75	0.69	0.68	1.14	1.18	1.48	32.57%
YoY %	973.33%	8.70%	1.47%	-40.35%	-3.39%	-20.27%	-	-
Horiz. %	543.92%	50.68%	46.62%	45.95%	77.03%	79.73%	100.00%	-
P/NAPS	6.02	10.31	5.21	5.76	3.47	3.60	2.28	17.54%
YoY %	-41.61%	97.89%	-9.55%	65.99%	-3.61%	57.89%	-	-
Horiz. %	264.04%	452.19%	228.51%	252.63%	152.19%	157.89%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Price Multiplier on Announcement Date
Date	09/06/21	11/06/20	18/06/19	19/06/18	16/06/17	15/06/16	17/06/15	-
Price	4.88	17.36	4.71	11.62	5.61	4.91	5.87	-
P/RPS	2.73	10.77	3.33	4.87	2.80	2.83	2.01	5.23%
YoY %	-74.65%	223.42%	-31.62%	73.93%	-1.06%	40.80%	-	-
Horiz. %	135.82%	535.82%	165.67%	242.29%	139.30%	140.80%	100.00%	-
P/EPS	5.38	77.29	41.41	43.97	30.03	20.78	20.47	-19.94%
YoY %	-93.04%	86.65%	-5.82%	46.42%	44.51%	1.51%	-	-
Horiz. %	26.28%	377.58%	202.30%	214.80%	146.70%	101.51%	100.00%	-
EY	18.59	1.29	2.41	2.27	3.33	4.81	4.88	24.94%
YoY %	1,341.09%	-46.47%	6.17%	-31.83%	-30.77%	-1.43%	-	-
Horiz. %	380.94%	26.43%	49.39%	46.52%	68.24%	98.57%	100.00%	-
DY	8.55	0.58	0.74	0.60	1.07	1.22	1.36	35.81%
YoY %	1,374.14%	-21.62%	23.33%	-43.93%	-12.30%	-10.29%	-	-
Horiz. %	628.68%	42.65%	54.41%	44.12%	78.68%	89.71%	100.00%	-
P/NAPS	5.67	13.46	4.86	6.53	3.69	3.48	2.47	14.83%
YoY %	-57.88%	176.95%	-25.57%	76.96%	6.03%	40.89%	-	-
Horiz. %	229.55%	544.94%	196.76%	264.37%	149.39%	140.89%	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 - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:40:00

EMA 5

5 Mins

SELL

2024-04-26 16:40:00

MACD/RSI

5 Mins

SELL

2024-04-26 15:20:00

EMA 5

10 Mins

BUY

2024-04-26 15:10:00

EMA 5

5 Mins

BUY

2024-04-26 15:05:00

EMA 5

5 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

388

MYEG

MY E.G. SERVICES BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

PTRANS

PERAK TRANSIT BERHAD

346

HLIND

HONG LEONG INDUSTRIES BHD

339

YTL

YTL CORPORATION BHD

256

DNEX

DAGANG NEXCHANGE BERHAD

240

CAPITALA

CAPITAL A BERHAD

238

MAYBANK

MALAYAN BANKING BHD

229

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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