[TOPGLOV] YoY TTM Result on 28-Feb-2005 [#2]

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	CAGR
TTM Result
Revenue	1,266,384	1,175,069	791,149	522,471	336,064	207,547	160,778	41.01%
YoY %	7.77%	48.53%	51.42%	55.47%	61.92%	29.09%	-	-
Horiz. %	787.66%	730.86%	492.08%	324.96%	209.02%	129.09%	100.00%	-
PBT	127,055	105,428	79,008	56,976	36,273	22,710	18,358	38.00%
YoY %	20.51%	33.44%	38.67%	57.08%	59.72%	23.71%	-	-
Horiz. %	692.10%	574.29%	430.37%	310.36%	197.59%	123.71%	100.00%	-
Tax	-30,723	-14,536	-14,006	-8,319	-4,002	-2,982	-1,390	67.44%
YoY %	-111.36%	-3.78%	-68.36%	-107.87%	-34.21%	-114.53%	-	-
Horiz. %	2,210.29%	1,045.76%	1,007.63%	598.49%	287.91%	214.53%	100.00%	-
NP	96,332	90,892	65,002	48,657	32,271	19,728	16,968	33.52%
YoY %	5.99%	39.83%	33.59%	50.78%	63.58%	16.27%	-	-
Horiz. %	567.73%	535.67%	383.09%	286.76%	190.19%	116.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,210	90,245	64,733	48,657	32,271	19,728	16,968	33.95%
YoY %	8.83%	39.41%	33.04%	50.78%	63.58%	16.27%	-	-
Horiz. %	578.80%	531.85%	381.50%	286.76%	190.19%	116.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.18%	13.79%	17.73%	14.60%	11.03%	13.13%	7.57%	-
YoY %	75.34%	-22.22%	21.44%	32.37%	-15.99%	73.45%	-	-
Horiz. %	319.42%	182.17%	234.21%	192.87%	145.71%	173.45%	100.00%	-
Total Cost	1,170,052	1,084,177	726,147	473,814	303,793	187,819	143,810	41.77%
YoY %	7.92%	49.31%	53.26%	55.97%	61.75%	30.60%	-	-
Horiz. %	813.61%	753.90%	504.93%	329.47%	211.25%	130.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	641,588	527,898	190,123	178,983	91,978	64,976	99,999	36.27%
YoY %	21.54%	177.66%	6.22%	94.59%	41.56%	-35.02%	-	-
Horiz. %	641.59%	527.90%	190.12%	178.98%	91.98%	64.98%	100.00%	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	CAGR
Dividend
Div	28,219	15,961	15,055	6,486	10,928	7,296	-	-
YoY %	76.80%	6.02%	132.12%	-40.65%	49.78%	0.00%	-	-
Horiz. %	386.77%	218.76%	206.35%	88.90%	149.78%	100.00%	-	-
Div Payout %	28.73%	17.69%	23.26%	13.33%	33.87%	36.99%	-	-
YoY %	62.41%	-23.95%	74.49%	-60.64%	-8.43%	0.00%	-	-
Horiz. %	77.67%	47.82%	62.88%	36.04%	91.57%	100.00%	-	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	CAGR
Equity
Net Worth	641,588	527,898	190,123	178,983	91,978	64,976	99,999	36.27%
YoY %	21.54%	177.66%	6.22%	94.59%	41.56%	-35.02%	-	-
Horiz. %	641.59%	527.90%	190.12%	178.98%	91.98%	64.98%	100.00%	-
NOSH	300,509	277,549	190,123	186,635	91,978	64,976	49,999	34.80%
YoY %	8.27%	45.98%	1.87%	102.91%	41.56%	29.95%	-	-
Horiz. %	601.03%	555.11%	380.25%	373.28%	183.96%	129.95%	100.00%	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	CAGR
Ratio Analysis
NP Margin	7.61%	7.74%	8.22%	9.31%	9.60%	9.51%	10.55%	-
YoY %	-1.68%	-5.84%	-11.71%	-3.02%	0.95%	-9.86%	-	-
Horiz. %	72.13%	73.36%	77.91%	88.25%	91.00%	90.14%	100.00%	-
ROE	15.31%	17.10%	34.05%	27.19%	35.09%	30.36%	16.97%	-
YoY %	-10.47%	-49.78%	25.23%	-22.51%	15.58%	78.90%	-	-
Horiz. %	90.22%	100.77%	200.65%	160.22%	206.78%	178.90%	100.00%	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	CAGR
Per Share
RPS	421.41	423.37	416.12	279.94	365.37	319.42	321.56	4.60%
YoY %	-0.46%	1.74%	48.65%	-23.38%	14.39%	-0.67%	-	-
Horiz. %	131.05%	131.66%	129.41%	87.06%	113.62%	99.33%	100.00%	-
EPS	32.68	32.51	34.05	26.07	35.09	30.36	33.94	-0.62%
YoY %	0.52%	-4.52%	30.61%	-25.71%	15.58%	-10.55%	-	-
Horiz. %	96.29%	95.79%	100.32%	76.81%	103.39%	89.45%	100.00%	-
DPS	9.39	5.75	8.00	3.48	12.00	11.23	0.00	-
YoY %	63.30%	-28.12%	129.89%	-71.00%	6.86%	0.00%	-	-
Horiz. %	83.62%	51.20%	71.24%	30.99%	106.86%	100.00%	-	-
NAPS	2.135	1.902	1.00	0.959	1.00	1.00	2.00	1.09%
YoY %	12.25%	90.20%	4.28%	-4.10%	0.00%	-50.00%	-	-
Horiz. %	106.75%	95.10%	50.00%	47.95%	50.00%	50.00%	100.00%	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	CAGR
Adjusted Per Share Value based on latest NOSH - 186,635
RPS	15.43	14.31	9.64	6.36	4.09	2.53	1.96	40.99%
YoY %	7.83%	48.44%	51.57%	55.50%	61.66%	29.08%	-	-
Horiz. %	787.24%	730.10%	491.84%	324.49%	208.67%	129.08%	100.00%	-
EPS	1.20	1.10	0.79	0.59	0.39	0.24	0.21	33.67%
YoY %	9.09%	39.24%	33.90%	51.28%	62.50%	14.29%	-	-
Horiz. %	571.43%	523.81%	376.19%	280.95%	185.71%	114.29%	100.00%	-
DPS	0.34	0.19	0.18	0.08	0.13	0.09	0.00	-
YoY %	78.95%	5.56%	125.00%	-38.46%	44.44%	0.00%	-	-
Horiz. %	377.78%	211.11%	200.00%	88.89%	144.44%	100.00%	-	-
NAPS	0.0781	0.0643	0.0232	0.0218	0.0112	0.0079	0.0122	36.22%
YoY %	21.46%	177.16%	6.42%	94.64%	41.77%	-35.25%	-	-
Horiz. %	640.16%	527.05%	190.16%	178.69%	91.80%	64.75%	100.00%	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	28/02/03	28/02/02	-
Price	5.05	8.85	7.65	4.68	3.10	1.09	1.37	-
P/RPS	1.20	2.09	1.84	1.67	0.85	0.34	0.43	18.63%
YoY %	-42.58%	13.59%	10.18%	96.47%	150.00%	-20.93%	-	-
Horiz. %	279.07%	486.05%	427.91%	388.37%	197.67%	79.07%	100.00%	-
P/EPS	15.45	27.22	22.47	17.95	8.84	3.59	4.04	25.02%
YoY %	-43.24%	21.14%	25.18%	103.05%	146.24%	-11.14%	-	-
Horiz. %	382.43%	673.76%	556.19%	444.31%	218.81%	88.86%	100.00%	-
EY	6.47	3.67	4.45	5.57	11.32	27.85	24.77	-20.03%
YoY %	76.29%	-17.53%	-20.11%	-50.80%	-59.35%	12.43%	-	-
Horiz. %	26.12%	14.82%	17.97%	22.49%	45.70%	112.43%	100.00%	-
DY	1.86	0.65	1.05	0.74	3.87	10.30	0.00	-
YoY %	186.15%	-38.10%	41.89%	-80.88%	-62.43%	0.00%	-	-
Horiz. %	18.06%	6.31%	10.19%	7.18%	37.57%	100.00%	-	-
P/NAPS	2.37	4.65	7.65	4.88	3.10	1.09	0.69	22.81%
YoY %	-49.03%	-39.22%	56.76%	57.42%	184.40%	57.97%	-	-
Horiz. %	343.48%	673.91%	1,108.70%	707.25%	449.28%	157.97%	100.00%	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	CAGR
Price Multiplier on Announcement Date
Date	03/04/08	04/04/07	04/04/06	05/04/05	01/04/04	07/04/03	15/04/02	-
Price	3.98	8.95	7.70	4.60	3.47	0.82	1.14	-
P/RPS	0.94	2.11	1.85	1.64	0.95	0.26	0.35	17.88%
YoY %	-55.45%	14.05%	12.80%	72.63%	265.38%	-25.71%	-	-
Horiz. %	268.57%	602.86%	528.57%	468.57%	271.43%	74.29%	100.00%	-
P/EPS	12.18	27.53	22.62	17.64	9.89	2.70	3.36	23.91%
YoY %	-55.76%	21.71%	28.23%	78.36%	266.30%	-19.64%	-	-
Horiz. %	362.50%	819.35%	673.21%	525.00%	294.35%	80.36%	100.00%	-
EY	8.21	3.63	4.42	5.67	10.11	37.03	29.77	-19.30%
YoY %	126.17%	-17.87%	-22.05%	-43.92%	-72.70%	24.39%	-	-
Horiz. %	27.58%	12.19%	14.85%	19.05%	33.96%	124.39%	100.00%	-
DY	2.36	0.64	1.04	0.76	3.46	13.70	0.00	-
YoY %	268.75%	-38.46%	36.84%	-78.03%	-74.74%	0.00%	-	-
Horiz. %	17.23%	4.67%	7.59%	5.55%	25.26%	100.00%	-	-
P/NAPS	1.86	4.71	7.70	4.80	3.47	0.82	0.57	21.76%
YoY %	-60.51%	-38.83%	60.42%	38.33%	323.17%	43.86%	-	-
Horiz. %	326.32%	826.32%	1,350.88%	842.11%	608.77%	143.86%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:50:00

EMA 5

10 Mins

SELL

2024-06-26 16:45:00

EMA 5

5 Mins

SELL

2024-06-26 16:30:00

ADX

5 Mins

SELL

2024-06-26 16:15:00

EMA 5

5 Mins

BUY

2024-06-26 16:15:00

MACD/RSI

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

DNEX

DAGANG NEXCHANGE BERHAD

641

PTRANS

PERAK TRANSIT BERHAD

634

NOTION

NOTION VTEC BHD

630

HLIND

HONG LEONG INDUSTRIES BHD

608

MPI

MALAYSIAN PACIFIC INDUSTRIES

572

SNS

SNS NETWORK TECHNOLOGY BERHAD

441

GENTING

GENTING BHD

413

PBBANK

PUBLIC BANK BHD

410

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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