[TOPGLOV] YoY TTM Result on 28-Feb-2007 [#2]

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
TTM Result
Revenue	1,778,674	1,453,271	1,266,384	1,175,069	791,149	522,471	336,064	31.99%
YoY %	22.39%	14.76%	7.77%	48.53%	51.42%	55.47%	-	-
Horiz. %	529.27%	432.44%	376.83%	349.66%	235.42%	155.47%	100.00%	-
PBT	314,317	156,497	127,055	105,428	79,008	56,976	36,273	43.29%
YoY %	100.85%	23.17%	20.51%	33.44%	38.67%	57.08%	-	-
Horiz. %	866.53%	431.44%	350.27%	290.65%	217.81%	157.08%	100.00%	-
Tax	-78,149	-35,842	-30,723	-14,536	-14,006	-8,319	-4,002	64.06%
YoY %	-118.04%	-16.66%	-111.36%	-3.78%	-68.36%	-107.87%	-	-
Horiz. %	1,952.75%	895.60%	767.69%	363.22%	349.98%	207.87%	100.00%	-
NP	236,168	120,655	96,332	90,892	65,002	48,657	32,271	39.31%
YoY %	95.74%	25.25%	5.99%	39.83%	33.59%	50.78%	-	-
Horiz. %	731.83%	373.88%	298.51%	281.65%	201.43%	150.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	234,711	121,358	98,210	90,245	64,733	48,657	32,271	39.17%
YoY %	93.40%	23.57%	8.83%	39.41%	33.04%	50.78%	-	-
Horiz. %	727.31%	376.06%	304.33%	279.65%	200.59%	150.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	22.90%	24.18%	13.79%	17.73%	14.60%	11.03%	-
YoY %	8.56%	-5.29%	75.34%	-22.22%	21.44%	32.37%	-	-
Horiz. %	225.39%	207.62%	219.22%	125.02%	160.74%	132.37%	100.00%	-
Total Cost	1,542,506	1,332,616	1,170,052	1,084,177	726,147	473,814	303,793	31.08%
YoY %	15.75%	13.89%	7.92%	49.31%	53.26%	55.97%	-	-
Horiz. %	507.75%	438.66%	385.15%	356.88%	239.03%	155.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	898,802	727,598	641,588	527,898	190,123	178,983	91,978	46.19%
YoY %	23.53%	13.41%	21.54%	177.66%	6.22%	94.59%	-	-
Horiz. %	977.19%	791.06%	697.55%	573.94%	206.70%	194.59%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Dividend
Div	42,849	32,708	28,219	15,961	15,055	6,486	10,928	25.56%
YoY %	31.00%	15.91%	76.80%	6.02%	132.12%	-40.65%	-	-
Horiz. %	392.10%	299.30%	258.23%	146.06%	137.77%	59.35%	100.00%	-
Div Payout %	18.26%	26.95%	28.73%	17.69%	23.26%	13.33%	33.87%	-
YoY %	-32.24%	-6.20%	62.41%	-23.95%	74.49%	-60.64%	-	-
Horiz. %	53.91%	79.57%	84.82%	52.23%	68.67%	39.36%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Equity
Net Worth	898,802	727,598	641,588	527,898	190,123	178,983	91,978	46.19%
YoY %	23.53%	13.41%	21.54%	177.66%	6.22%	94.59%	-	-
Horiz. %	977.19%	791.06%	697.55%	573.94%	206.70%	194.59%	100.00%	-
NOSH	299,600	294,574	300,509	277,549	190,123	186,635	91,978	21.74%
YoY %	1.71%	-1.97%	8.27%	45.98%	1.87%	102.91%	-	-
Horiz. %	325.73%	320.27%	326.72%	301.76%	206.70%	202.91%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Ratio Analysis
NP Margin	13.28%	8.30%	7.61%	7.74%	8.22%	9.31%	9.60%	-
YoY %	60.00%	9.07%	-1.68%	-5.84%	-11.71%	-3.02%	-	-
Horiz. %	138.33%	86.46%	79.27%	80.62%	85.62%	96.98%	100.00%	-
ROE	26.11%	16.68%	15.31%	17.10%	34.05%	27.19%	35.09%	-
YoY %	56.53%	8.95%	-10.47%	-49.78%	25.23%	-22.51%	-	-
Horiz. %	74.41%	47.53%	43.63%	48.73%	97.04%	77.49%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Per Share
RPS	593.68	493.35	421.41	423.37	416.12	279.94	365.37	8.42%
YoY %	20.34%	17.07%	-0.46%	1.74%	48.65%	-23.38%	-	-
Horiz. %	162.49%	135.03%	115.34%	115.87%	113.89%	76.62%	100.00%	-
EPS	78.34	41.20	32.68	32.51	34.05	26.07	35.09	14.31%
YoY %	90.15%	26.07%	0.52%	-4.52%	30.61%	-25.71%	-	-
Horiz. %	223.25%	117.41%	93.13%	92.65%	97.04%	74.29%	100.00%	-
DPS	14.50	11.10	9.39	5.75	8.00	3.48	12.00	3.20%
YoY %	30.63%	18.21%	63.30%	-28.12%	129.89%	-71.00%	-	-
Horiz. %	120.83%	92.50%	78.25%	47.92%	66.67%	29.00%	100.00%	-
NAPS	3.00	2.47	2.135	1.902	1.00	0.959	1.00	20.08%
YoY %	21.46%	15.69%	12.25%	90.20%	4.28%	-4.10%	-	-
Horiz. %	300.00%	247.00%	213.50%	190.20%	100.00%	95.90%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 277,549
RPS	21.67	17.70	15.43	14.31	9.64	6.36	4.09	32.01%
YoY %	22.43%	14.71%	7.83%	48.44%	51.57%	55.50%	-	-
Horiz. %	529.83%	432.76%	377.26%	349.88%	235.70%	155.50%	100.00%	-
EPS	2.86	1.48	1.20	1.10	0.79	0.59	0.39	39.36%
YoY %	93.24%	23.33%	9.09%	39.24%	33.90%	51.28%	-	-
Horiz. %	733.33%	379.49%	307.69%	282.05%	202.56%	151.28%	100.00%	-
DPS	0.52	0.40	0.34	0.19	0.18	0.08	0.13	25.97%
YoY %	30.00%	17.65%	78.95%	5.56%	125.00%	-38.46%	-	-
Horiz. %	400.00%	307.69%	261.54%	146.15%	138.46%	61.54%	100.00%	-
NAPS	0.1095	0.0886	0.0781	0.0643	0.0232	0.0218	0.0112	46.20%
YoY %	23.59%	13.44%	21.46%	177.16%	6.42%	94.64%	-	-
Horiz. %	977.68%	791.07%	697.32%	574.11%	207.14%	194.64%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	11.32	4.48	5.05	8.85	7.65	4.68	3.10	-
P/RPS	1.91	0.91	1.20	2.09	1.84	1.67	0.85	14.43%
YoY %	109.89%	-24.17%	-42.58%	13.59%	10.18%	96.47%	-	-
Horiz. %	224.71%	107.06%	141.18%	245.88%	216.47%	196.47%	100.00%	-
P/EPS	14.45	10.87	15.45	27.22	22.47	17.95	8.84	8.53%
YoY %	32.93%	-29.64%	-43.24%	21.14%	25.18%	103.05%	-	-
Horiz. %	163.46%	122.96%	174.77%	307.92%	254.19%	203.05%	100.00%	-
EY	6.92	9.20	6.47	3.67	4.45	5.57	11.32	-7.87%
YoY %	-24.78%	42.19%	76.29%	-17.53%	-20.11%	-50.80%	-	-
Horiz. %	61.13%	81.27%	57.16%	32.42%	39.31%	49.20%	100.00%	-
DY	1.28	2.48	1.86	0.65	1.05	0.74	3.87	-16.83%
YoY %	-48.39%	33.33%	186.15%	-38.10%	41.89%	-80.88%	-	-
Horiz. %	33.07%	64.08%	48.06%	16.80%	27.13%	19.12%	100.00%	-
P/NAPS	3.77	1.81	2.37	4.65	7.65	4.88	3.10	3.31%
YoY %	108.29%	-23.63%	-49.03%	-39.22%	56.76%	57.42%	-	-
Horiz. %	121.61%	58.39%	76.45%	150.00%	246.77%	157.42%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	17/03/10	07/04/09	03/04/08	04/04/07	04/04/06	05/04/05	01/04/04	-
Price	12.56	4.98	3.98	8.95	7.70	4.60	3.47	-
P/RPS	2.12	1.01	0.94	2.11	1.85	1.64	0.95	14.30%
YoY %	109.90%	7.45%	-55.45%	14.05%	12.80%	72.63%	-	-
Horiz. %	223.16%	106.32%	98.95%	222.11%	194.74%	172.63%	100.00%	-
P/EPS	16.03	12.09	12.18	27.53	22.62	17.64	9.89	8.37%
YoY %	32.59%	-0.74%	-55.76%	21.71%	28.23%	78.36%	-	-
Horiz. %	162.08%	122.24%	123.15%	278.36%	228.72%	178.36%	100.00%	-
EY	6.24	8.27	8.21	3.63	4.42	5.67	10.11	-7.72%
YoY %	-24.55%	0.73%	126.17%	-17.87%	-22.05%	-43.92%	-	-
Horiz. %	61.72%	81.80%	81.21%	35.91%	43.72%	56.08%	100.00%	-
DY	1.15	2.23	2.36	0.64	1.04	0.76	3.46	-16.76%
YoY %	-48.43%	-5.51%	268.75%	-38.46%	36.84%	-78.03%	-	-
Horiz. %	33.24%	64.45%	68.21%	18.50%	30.06%	21.97%	100.00%	-
P/NAPS	4.19	2.02	1.86	4.71	7.70	4.80	3.47	3.19%
YoY %	107.43%	8.60%	-60.51%	-38.83%	60.42%	38.33%	-	-
Horiz. %	120.75%	58.21%	53.60%	135.73%	221.90%	138.33%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

BUY

2024-07-05 16:15:00

EMA 5

5 Mins

BUY

2024-07-05 16:10:00

ADX

5 Mins

BUY

2024-07-05 16:05:00

ADX

5 Mins

SELL

2024-07-05 16:00:00

ADX

30 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

973

JCY

JCY INTERNATIONAL BERHAD

533

GENTING

GENTING BHD

524

DNEX

DAGANG NEXCHANGE BERHAD

507

YTLPOWR

YTL POWER INTERNATIONAL BHD

471

TOPGLOV

TOP GLOVE CORPORATION BHD

460

MAYBANK

MALAYAN BANKING BHD

443

PBBANK

PUBLIC BANK BHD

429

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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