[TOPGLOV] YoY TTM Result on 28-Feb-2019 [#2]

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
TTM Result
Revenue	9,312,552	14,922,175	4,818,706	4,739,360	3,668,612	3,031,504	2,864,766	21.70%
YoY %	-37.59%	209.67%	1.67%	29.19%	21.02%	5.82%	-	-
Horiz. %	325.07%	520.89%	168.21%	165.44%	128.06%	105.82%	100.00%	-
PBT	3,704,142	8,866,093	419,225	543,545	437,135	341,577	528,010	38.33%
YoY %	-58.22%	2,014.88%	-22.87%	24.34%	27.98%	-35.31%	-	-
Horiz. %	701.53%	1,679.15%	79.40%	102.94%	82.79%	64.69%	100.00%	-
Tax	-703,551	-1,883,151	-36,192	-103,831	-45,467	-56,452	-117,974	34.64%
YoY %	62.64%	-5,103.22%	65.14%	-128.37%	19.46%	52.15%	-	-
Horiz. %	596.36%	1,596.24%	30.68%	88.01%	38.54%	47.85%	100.00%	-
NP	3,000,591	6,982,942	383,033	439,714	391,668	285,125	410,036	39.31%
YoY %	-57.03%	1,723.07%	-12.89%	12.27%	37.37%	-30.46%	-	-
Horiz. %	731.79%	1,703.01%	93.41%	107.24%	95.52%	69.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,917,379	6,884,642	381,826	435,010	390,790	284,143	407,984	38.77%
YoY %	-57.62%	1,703.08%	-12.23%	11.32%	37.53%	-30.35%	-	-
Horiz. %	715.07%	1,687.48%	93.59%	106.62%	95.79%	69.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.99%	21.24%	8.63%	19.10%	10.40%	16.53%	22.34%	-
YoY %	-10.59%	146.12%	-54.82%	83.65%	-37.08%	-26.01%	-	-
Horiz. %	85.00%	95.08%	38.63%	85.50%	46.55%	73.99%	100.00%	-
Total Cost	6,311,961	7,939,233	4,435,673	4,299,646	3,276,944	2,746,379	2,454,730	17.03%
YoY %	-20.50%	78.99%	3.16%	31.21%	19.32%	11.88%	-	-
Horiz. %	257.13%	323.43%	180.70%	175.16%	133.50%	111.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,724	6,897,736	3,968,221	2,503,271	2,108,917	1,891,576	1,776,817	21.09%
YoY %	-18.73%	73.82%	58.52%	18.70%	11.49%	6.46%	-	-
Horiz. %	315.49%	388.21%	223.33%	140.89%	118.69%	106.46%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Dividend
Div	1,969,352	4,288,195	191,826	215,746	181,722	181,574	61,802	78.00%
YoY %	-54.08%	2,135.46%	-11.09%	18.72%	0.08%	193.80%	-	-
Horiz. %	3,186.55%	6,938.60%	310.39%	349.09%	294.04%	293.80%	100.00%	-
Div Payout %	67.50%	62.29%	50.24%	49.60%	46.50%	63.90%	15.15%	-
YoY %	8.36%	23.98%	1.29%	6.67%	-27.23%	321.78%	-	-
Horiz. %	445.54%	411.16%	331.62%	327.39%	306.93%	421.78%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Equity
Net Worth	5,605,724	6,897,736	3,968,221	2,503,271	2,108,917	1,891,576	1,776,817	21.09%
YoY %	-18.73%	73.82%	58.52%	18.70%	11.49%	6.46%	-	-
Horiz. %	315.49%	388.21%	223.33%	140.89%	118.69%	106.46%	100.00%	-
NOSH	8,207,076	8,020,623	2,562,387	2,560,581	1,258,175	1,252,699	1,251,279	36.79%
YoY %	2.32%	213.01%	0.07%	103.52%	0.44%	0.11%	-	-
Horiz. %	655.89%	640.99%	204.78%	204.64%	100.55%	100.11%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Ratio Analysis
NP Margin	32.22%	46.80%	7.95%	9.28%	10.68%	9.41%	14.31%	-
YoY %	-31.15%	488.68%	-14.33%	-13.11%	13.50%	-34.24%	-	-
Horiz. %	225.16%	327.04%	55.56%	64.85%	74.63%	65.76%	100.00%	-
ROE	52.04%	99.81%	9.62%	17.38%	18.53%	15.02%	22.96%	-
YoY %	-47.86%	937.53%	-44.65%	-6.21%	23.37%	-34.58%	-	-
Horiz. %	226.66%	434.71%	41.90%	75.70%	80.71%	65.42%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Per Share
RPS	116.29	186.05	188.22	185.54	292.25	242.00	228.95	-10.67%
YoY %	-37.50%	-1.15%	1.44%	-36.51%	20.76%	5.70%	-	-
Horiz. %	50.79%	81.26%	82.21%	81.04%	127.65%	105.70%	100.00%	-
EPS	36.43	85.84	14.91	17.03	31.13	22.68	32.61	1.86%
YoY %	-57.56%	475.72%	-12.45%	-45.29%	37.26%	-30.45%	-	-
Horiz. %	111.71%	263.23%	45.72%	52.22%	95.46%	69.55%	100.00%	-
DPS	24.60	53.46	7.50	8.45	14.50	14.50	4.94	30.66%
YoY %	-53.98%	612.80%	-11.24%	-41.72%	0.00%	193.52%	-	-
Horiz. %	497.98%	1,082.19%	151.82%	171.05%	293.52%	293.52%	100.00%	-
NAPS	0.70	0.86	1.55	0.98	1.68	1.51	1.42	-11.11%
YoY %	-18.60%	-44.52%	58.16%	-41.67%	11.26%	6.34%	-	-
Horiz. %	49.30%	60.56%	109.15%	69.01%	118.31%	106.34%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,560,581
RPS	113.46	181.80	58.71	57.74	44.70	36.93	34.90	21.70%
YoY %	-37.59%	209.66%	1.68%	29.17%	21.04%	5.82%	-	-
Horiz. %	325.10%	520.92%	168.22%	165.44%	128.08%	105.82%	100.00%	-
EPS	35.54	83.88	4.65	5.30	4.76	3.46	4.97	38.78%
YoY %	-57.63%	1,703.87%	-12.26%	11.34%	37.57%	-30.38%	-	-
Horiz. %	715.09%	1,687.73%	93.56%	106.64%	95.77%	69.62%	100.00%	-
DPS	23.99	52.24	2.34	2.63	2.21	2.21	0.75	78.12%
YoY %	-54.08%	2,132.48%	-11.03%	19.00%	0.00%	194.67%	-	-
Horiz. %	3,198.67%	6,965.33%	312.00%	350.67%	294.67%	294.67%	100.00%	-
NAPS	0.683	0.8404	0.4835	0.305	0.2569	0.2305	0.2165	21.09%
YoY %	-18.73%	73.82%	58.52%	18.72%	11.45%	6.47%	-	-
Horiz. %	315.47%	388.18%	223.33%	140.88%	118.66%	106.47%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/22	26/02/21	28/02/20	28/02/19	28/02/18	28/02/17	29/02/16	-
Price	2.05	5.24	5.64	4.54	9.71	5.03	5.63	-
P/RPS	1.76	2.82	3.00	2.45	3.32	2.08	2.46	-5.42%
YoY %	-37.59%	-6.00%	22.45%	-26.20%	59.62%	-15.45%	-	-
Horiz. %	71.54%	114.63%	121.95%	99.59%	134.96%	84.55%	100.00%	-
P/EPS	5.63	6.10	37.82	26.66	31.19	22.18	17.27	-17.03%
YoY %	-7.70%	-83.87%	41.86%	-14.52%	40.62%	28.43%	-	-
Horiz. %	32.60%	35.32%	218.99%	154.37%	180.60%	128.43%	100.00%	-
EY	17.77	16.38	2.64	3.75	3.21	4.51	5.79	20.53%
YoY %	8.49%	520.45%	-29.60%	16.82%	-28.82%	-22.11%	-	-
Horiz. %	306.91%	282.90%	45.60%	64.77%	55.44%	77.89%	100.00%	-
DY	12.00	10.20	1.33	1.86	1.49	2.88	0.88	54.53%
YoY %	17.65%	666.92%	-28.49%	24.83%	-48.26%	227.27%	-	-
Horiz. %	1,363.64%	1,159.09%	151.14%	211.36%	169.32%	327.27%	100.00%	-
P/NAPS	2.93	6.09	3.64	4.63	5.78	3.33	3.96	-4.89%
YoY %	-51.89%	67.31%	-21.38%	-19.90%	73.57%	-15.91%	-	-
Horiz. %	73.99%	153.79%	91.92%	116.92%	145.96%	84.09%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Price Multiplier on Announcement Date
Date	09/03/22	09/03/21	19/03/20	22/03/19	15/03/18	16/03/17	16/03/16	-
Price	1.68	5.19	5.85	4.43	9.85	5.20	5.20	-
P/RPS	1.44	2.79	3.11	2.39	3.37	2.15	2.27	-7.30%
YoY %	-48.39%	-10.29%	30.13%	-29.08%	56.74%	-5.29%	-	-
Horiz. %	63.44%	122.91%	137.00%	105.29%	148.46%	94.71%	100.00%	-
P/EPS	4.61	6.05	39.22	26.01	31.64	22.93	15.95	-18.67%
YoY %	-23.80%	-84.57%	50.79%	-17.79%	37.99%	43.76%	-	-
Horiz. %	28.90%	37.93%	245.89%	163.07%	198.37%	143.76%	100.00%	-
EY	21.68	16.54	2.55	3.84	3.16	4.36	6.27	22.95%
YoY %	31.08%	548.63%	-33.59%	21.52%	-27.52%	-30.46%	-	-
Horiz. %	345.77%	263.80%	40.67%	61.24%	50.40%	69.54%	100.00%	-
DY	14.64	10.30	1.28	1.91	1.47	2.79	0.95	57.71%
YoY %	42.14%	704.69%	-32.98%	29.93%	-47.31%	193.68%	-	-
Horiz. %	1,541.05%	1,084.21%	134.74%	201.05%	154.74%	293.68%	100.00%	-
P/NAPS	2.40	6.03	3.77	4.52	5.86	3.44	3.66	-6.78%
YoY %	-60.20%	59.95%	-16.59%	-22.87%	70.35%	-6.01%	-	-
Horiz. %	65.57%	164.75%	103.01%	123.50%	160.11%	93.99%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 09:00:00

EMA 5

Hourly

SELL

2024-04-26 09:00:00

ADX

Hourly

SELL

2024-04-26 09:00:00

TURTLE SYSTEM 20

Hourly

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

391

PTRANS

PERAK TRANSIT BERHAD

371

HLIND

HONG LEONG INDUSTRIES BHD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

310

SAPNRG

SAPURA ENERGY BERHAD

240

MYEG

MY E.G. SERVICES BHD

219

DNEX

DAGANG NEXCHANGE BERHAD

192

MAYBANK

MALAYAN BANKING BHD

186

GENM

GENTING MALAYSIA BERHAD

184

Daily Stocks

HSI-CVZ

0.17

+0.035

203,245,900

MYEG

0.875

+0.065

117,494,100

HSI-HUS

0.10

-0.025

63,698,600

BSLCORP

0.03

0.00

44,980,000

HSI-HSZ

0.22

-0.06

40,110,400

HONGSENG

0.01

0.00

35,802,100

ATAIMS

0.31

+0.025

31,546,500

HSI-HUQ

0.115

-0.04

26,584,400

YTL

2.94

+0.17

23,795,700

HSI-HSW

0.035

0.00

22,274,300

More active Stocks

CHINTEK

7.75

+0.25

18,100

EUPE

1.63

+0.19

5,356,400

HLIND

10.72

+0.18

4,000

YTL

2.94

+0.17

23,795,700

AJI

19.38

+0.16

6,100

YTLPOWR

4.27

+0.15

18,262,500

CARLSBG

18.54

+0.14

70,100

BIPORT

6.01

+0.12

9,700

NVIDIA-C1

4.21

+0.12

5,100

NSOP

3.92

+0.12

2,000

More gainer Stocks

MPI

29.46

-0.48

21,900

UTDPLT

24.92

-0.36

216,800

VITROX

7.38

-0.24

1,185,900

LPI

11.80

-0.16

102,200

PIE

5.73

-0.13

459,400

HLBANK

19.34

-0.12

85,800

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.53

-0.095

15,000

RVIEW

3.20

-0.09

9,000

KUAISHO-C16

0.01

-0.085

20,000

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