[TOPGLOV] YoY 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
Quarter Result
Revenue	672,270	661,190	573,998	604,082	603,295	535,363	555,851	3.21%
YoY %	1.68%	15.19%	-4.98%	0.13%	12.69%	-3.69%	-	-
Horiz. %	120.94%	118.95%	103.26%	108.68%	108.54%	96.31%	100.00%	-
PBT	73,743	100,581	55,113	43,373	63,683	34,505	83,324	-2.01%
YoY %	-26.68%	82.50%	27.07%	-31.89%	84.56%	-58.59%	-	-
Horiz. %	88.50%	120.71%	66.14%	52.05%	76.43%	41.41%	100.00%	-
Tax	-10,964	-27,921	-12,125	-1,828	-8,837	-8,464	-17,944	-7.87%
YoY %	60.73%	-130.28%	-563.29%	79.31%	-4.41%	52.83%	-	-
Horiz. %	61.10%	155.60%	67.57%	10.19%	49.25%	47.17%	100.00%	-
NP	62,779	72,660	42,988	41,545	54,846	26,041	65,380	-0.67%
YoY %	-13.60%	69.02%	3.47%	-24.25%	110.61%	-60.17%	-	-
Horiz. %	96.02%	111.13%	65.75%	63.54%	83.89%	39.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,456	72,274	42,373	40,271	53,810	25,597	64,484	-0.53%
YoY %	-13.58%	70.57%	5.22%	-25.16%	110.22%	-60.30%	-	-
Horiz. %	96.86%	112.08%	65.71%	62.45%	83.45%	39.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.87%	27.76%	22.00%	4.21%	13.88%	24.53%	21.54%	-
YoY %	-46.43%	26.18%	422.57%	-69.67%	-43.42%	13.88%	-	-
Horiz. %	69.03%	128.88%	102.14%	19.55%	64.44%	113.88%	100.00%	-
Total Cost	609,491	588,530	531,010	562,537	548,449	509,322	490,471	3.68%
YoY %	3.56%	10.83%	-5.60%	2.57%	7.68%	3.84%	-	-
Horiz. %	124.27%	119.99%	108.27%	114.69%	111.82%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,764,788	1,470,189	1,346,257	1,344,431	1,206,086	1,125,278	1,019,761	9.56%
YoY %	20.04%	9.21%	0.14%	11.47%	7.18%	10.35%	-	-
Horiz. %	173.06%	144.17%	132.02%	131.84%	118.27%	110.35%	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	75,097	49,418	43,427	43,368	43,295	30,914	42,363	10.00%
YoY %	51.96%	13.80%	0.14%	0.17%	40.05%	-27.03%	-	-
Horiz. %	177.27%	116.65%	102.51%	102.37%	102.20%	72.97%	100.00%	-
Div Payout %	120.24%	68.38%	102.49%	107.69%	80.46%	120.77%	65.70%	-
YoY %	75.84%	-33.28%	-4.83%	33.84%	-33.38%	83.82%	-	-
Horiz. %	183.01%	104.08%	156.00%	163.91%	122.47%	183.82%	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	1,764,788	1,470,189	1,346,257	1,344,431	1,206,086	1,125,278	1,019,761	9.56%
YoY %	20.04%	9.21%	0.14%	11.47%	7.18%	10.35%	-	-
Horiz. %	173.06%	144.17%	132.02%	131.84%	118.27%	110.35%	100.00%	-
NOSH	1,251,623	617,726	620,395	619,553	618,505	618,285	302,599	26.67%
YoY %	102.62%	-0.43%	0.14%	0.17%	0.04%	104.32%	-	-
Horiz. %	413.62%	204.14%	205.02%	204.74%	204.40%	204.32%	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	9.34%	10.99%	7.49%	6.88%	9.09%	4.86%	11.76%	-
YoY %	-15.01%	46.73%	8.87%	-24.31%	87.04%	-58.67%	-	-
Horiz. %	79.42%	93.45%	63.69%	58.50%	77.30%	41.33%	100.00%	-
ROE	3.54%	4.92%	3.15%	3.00%	4.46%	2.27%	6.32%	-
YoY %	-28.05%	56.19%	5.00%	-32.74%	96.48%	-64.08%	-	-
Horiz. %	56.01%	77.85%	49.84%	47.47%	70.57%	35.92%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Per Share
RPS	53.71	107.04	92.52	97.50	97.54	86.59	183.69	-18.51%
YoY %	-49.82%	15.69%	-5.11%	-0.04%	12.65%	-52.86%	-	-
Horiz. %	29.24%	58.27%	50.37%	53.08%	53.10%	47.14%	100.00%	-
EPS	4.99	11.70	6.83	6.50	8.70	4.14	21.31	-21.47%
YoY %	-57.35%	71.30%	5.08%	-25.29%	110.14%	-80.57%	-	-
Horiz. %	23.42%	54.90%	32.05%	30.50%	40.83%	19.43%	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	8.19	8.06	6.99	7.36	7.35	6.52	6.77	3.22%
YoY %	1.61%	15.31%	-5.03%	0.14%	12.73%	-3.69%	-	-
Horiz. %	120.97%	119.05%	103.25%	108.71%	108.57%	96.31%	100.00%	-
EPS	0.76	0.88	0.52	0.49	0.66	0.31	0.79	-0.64%
YoY %	-13.64%	69.23%	6.12%	-25.76%	112.90%	-60.76%	-	-
Horiz. %	96.20%	111.39%	65.82%	62.03%	83.54%	39.24%	100.00%	-
DPS	0.91	0.60	0.53	0.53	0.53	0.38	0.52	9.76%
YoY %	51.67%	13.21%	0.00%	0.00%	39.47%	-26.92%	-	-
Horiz. %	175.00%	115.38%	101.92%	101.92%	101.92%	73.08%	100.00%	-
NAPS	0.215	0.1791	0.164	0.1638	0.1469	0.1371	0.1242	9.56%
YoY %	20.04%	9.21%	0.12%	11.50%	7.15%	10.39%	-	-
Horiz. %	173.11%	144.20%	132.05%	131.88%	118.28%	110.39%	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	9.44	5.06	5.23	6.54	4.58	6.01	6.69	5.90%
YoY %	86.56%	-3.25%	-20.03%	42.79%	-23.79%	-10.16%	-	-
Horiz. %	141.11%	75.64%	78.18%	97.76%	68.46%	89.84%	100.00%	-
P/EPS	101.60	46.32	70.86	98.15	51.38	125.60	57.63	9.90%
YoY %	119.34%	-34.63%	-27.80%	91.03%	-59.09%	117.94%	-	-
Horiz. %	176.30%	80.37%	122.96%	170.31%	89.15%	217.94%	100.00%	-
EY	0.98	2.16	1.41	1.02	1.95	0.80	1.74	-9.11%
YoY %	-54.63%	53.19%	38.24%	-47.69%	143.75%	-54.02%	-	-
Horiz. %	56.32%	124.14%	81.03%	58.62%	112.07%	45.98%	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	9.14	5.48	4.87	6.51	4.78	6.07	6.99	4.56%
YoY %	66.79%	12.53%	-25.19%	36.19%	-21.25%	-13.16%	-	-
Horiz. %	130.76%	78.40%	69.67%	93.13%	68.38%	86.84%	100.00%	-
P/EPS	98.40	50.17	66.03	97.69	53.56	127.05	60.25	8.51%
YoY %	96.13%	-24.02%	-32.41%	82.39%	-57.84%	110.87%	-	-
Horiz. %	163.32%	83.27%	109.59%	162.14%	88.90%	210.87%	100.00%	-
EY	1.02	1.99	1.51	1.02	1.87	0.79	1.66	-7.78%
YoY %	-48.74%	31.79%	48.04%	-45.45%	136.71%	-52.41%	-	-
Horiz. %	61.45%	119.88%	90.96%	61.45%	112.65%	47.59%	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

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

708

MAYBANK

MALAYAN BANKING BHD

509

PTRANS

PERAK TRANSIT BERHAD

506

MPI

MALAYSIAN PACIFIC INDUSTRIES

499

HLIND

HONG LEONG INDUSTRIES BHD

471

PBBANK

PUBLIC BANK BHD

368

GENTING

GENTING BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

BURSA

BURSA MALAYSIA BHD

341

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