[TOPGLOV] YoY TTM Result on 29-Feb-2016 [#2]

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
TTM Result
Revenue	4,739,360	3,668,612	3,031,504	2,864,766	2,292,984	2,274,498	2,371,613	12.22%
YoY %	29.19%	21.02%	5.82%	24.94%	0.81%	-4.09%	-	-
Horiz. %	199.84%	154.69%	127.82%	120.79%	96.68%	95.91%	100.00%	-
PBT	543,545	437,135	341,577	528,010	232,998	222,381	262,081	12.92%
YoY %	24.34%	27.98%	-35.31%	126.62%	4.77%	-15.15%	-	-
Horiz. %	207.40%	166.79%	130.33%	201.47%	88.90%	84.85%	100.00%	-
Tax	-103,831	-45,467	-56,452	-117,974	-38,293	-35,608	-31,225	22.16%
YoY %	-128.37%	19.46%	52.15%	-208.08%	-7.54%	-14.04%	-	-
Horiz. %	332.53%	145.61%	180.79%	377.82%	122.64%	114.04%	100.00%	-
NP	439,714	391,668	285,125	410,036	194,705	186,773	230,856	11.33%
YoY %	12.27%	37.37%	-30.46%	110.59%	4.25%	-19.10%	-	-
Horiz. %	190.47%	169.66%	123.51%	177.62%	84.34%	80.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	435,010	390,790	284,143	407,984	193,444	180,524	225,646	11.55%
YoY %	11.32%	37.53%	-30.35%	110.91%	7.16%	-20.00%	-	-
Horiz. %	192.78%	173.19%	125.92%	180.81%	85.73%	80.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.10%	10.40%	16.53%	22.34%	16.43%	16.01%	11.91%	-
YoY %	83.65%	-37.08%	-26.01%	35.97%	2.62%	34.42%	-	-
Horiz. %	160.37%	87.32%	138.79%	187.57%	137.95%	134.42%	100.00%	-
Total Cost	4,299,646	3,276,944	2,746,379	2,454,730	2,098,279	2,087,725	2,140,757	12.31%
YoY %	31.21%	19.32%	11.88%	16.99%	0.51%	-2.48%	-	-
Horiz. %	200.85%	153.07%	128.29%	114.67%	98.02%	97.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,503,271	2,108,917	1,891,576	1,776,817	1,233,641	1,352,055	1,342,971	10.93%
YoY %	18.70%	11.49%	6.46%	44.03%	-8.76%	0.68%	-	-
Horiz. %	186.40%	157.03%	140.85%	132.30%	91.86%	100.68%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Dividend
Div	215,746	181,722	181,574	61,802	99,256	99,207	55,658	25.32%
YoY %	18.72%	0.08%	193.80%	-37.73%	0.05%	78.24%	-	-
Horiz. %	387.63%	326.50%	326.23%	111.04%	178.33%	178.24%	100.00%	-
Div Payout %	49.60%	46.50%	63.90%	15.15%	51.31%	54.96%	24.67%	-
YoY %	6.67%	-27.23%	321.78%	-70.47%	-6.64%	122.78%	-	-
Horiz. %	201.05%	188.49%	259.02%	61.41%	207.99%	222.78%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Equity
Net Worth	2,503,271	2,108,917	1,891,576	1,776,817	1,233,641	1,352,055	1,342,971	10.93%
YoY %	18.70%	11.49%	6.46%	44.03%	-8.76%	0.68%	-	-
Horiz. %	186.40%	157.03%	140.85%	132.30%	91.86%	100.68%	100.00%	-
NOSH	2,560,581	1,258,175	1,252,699	1,251,279	616,820	620,208	618,880	26.68%
YoY %	103.52%	0.44%	0.11%	102.86%	-0.55%	0.21%	-	-
Horiz. %	413.74%	203.30%	202.41%	202.18%	99.67%	100.21%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Ratio Analysis
NP Margin	9.28%	10.68%	9.41%	14.31%	8.49%	8.21%	9.73%	-
YoY %	-13.11%	13.50%	-34.24%	68.55%	3.41%	-15.62%	-	-
Horiz. %	95.38%	109.76%	96.71%	147.07%	87.26%	84.38%	100.00%	-
ROE	17.38%	18.53%	15.02%	22.96%	15.68%	13.35%	16.80%	-
YoY %	-6.21%	23.37%	-34.58%	46.43%	17.45%	-20.54%	-	-
Horiz. %	103.45%	110.30%	89.40%	136.67%	93.33%	79.46%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Per Share
RPS	185.54	292.25	242.00	228.95	371.74	366.73	383.21	-11.38%
YoY %	-36.51%	20.76%	5.70%	-38.41%	1.37%	-4.30%	-	-
Horiz. %	48.42%	76.26%	63.15%	59.75%	97.01%	95.70%	100.00%	-
EPS	17.03	31.13	22.68	32.61	31.36	29.11	36.46	-11.91%
YoY %	-45.29%	37.26%	-30.45%	3.99%	7.73%	-20.16%	-	-
Horiz. %	46.71%	85.38%	62.21%	89.44%	86.01%	79.84%	100.00%	-
DPS	8.45	14.50	14.50	4.94	16.00	16.00	9.00	-1.04%
YoY %	-41.72%	0.00%	193.52%	-69.12%	0.00%	77.78%	-	-
Horiz. %	93.89%	161.11%	161.11%	54.89%	177.78%	177.78%	100.00%	-
NAPS	0.98	1.68	1.51	1.42	2.00	2.18	2.17	-12.40%
YoY %	-41.67%	11.26%	6.34%	-29.00%	-8.26%	0.46%	-	-
Horiz. %	45.16%	77.42%	69.59%	65.44%	92.17%	100.46%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,251,279
RPS	57.74	44.70	36.93	34.90	27.94	27.71	28.89	12.22%
YoY %	29.17%	21.04%	5.82%	24.91%	0.83%	-4.08%	-	-
Horiz. %	199.86%	154.72%	127.83%	120.80%	96.71%	95.92%	100.00%	-
EPS	5.30	4.76	3.46	4.97	2.36	2.20	2.75	11.54%
YoY %	11.34%	37.57%	-30.38%	110.59%	7.27%	-20.00%	-	-
Horiz. %	192.73%	173.09%	125.82%	180.73%	85.82%	80.00%	100.00%	-
DPS	2.63	2.21	2.21	0.75	1.21	1.21	0.68	25.27%
YoY %	19.00%	0.00%	194.67%	-38.02%	0.00%	77.94%	-	-
Horiz. %	386.76%	325.00%	325.00%	110.29%	177.94%	177.94%	100.00%	-
NAPS	0.305	0.2569	0.2305	0.2165	0.1503	0.1647	0.1636	10.93%
YoY %	18.72%	11.45%	6.47%	44.05%	-8.74%	0.67%	-	-
Horiz. %	186.43%	157.03%	140.89%	132.33%	91.87%	100.67%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/19	28/02/18	28/02/17	29/02/16	27/02/15	28/02/14	28/02/13	-
Price	4.54	9.71	5.03	5.63	5.06	5.77	5.49	-
P/RPS	2.45	3.32	2.08	2.46	1.36	1.57	1.43	9.38%
YoY %	-26.20%	59.62%	-15.45%	80.88%	-13.38%	9.79%	-	-
Horiz. %	171.33%	232.17%	145.45%	172.03%	95.10%	109.79%	100.00%	-
P/EPS	26.66	31.19	22.18	17.27	16.13	19.82	15.06	9.98%
YoY %	-14.52%	40.62%	28.43%	7.07%	-18.62%	31.61%	-	-
Horiz. %	177.03%	207.10%	147.28%	114.67%	107.10%	131.61%	100.00%	-
EY	3.75	3.21	4.51	5.79	6.20	5.04	6.64	-9.07%
YoY %	16.82%	-28.82%	-22.11%	-6.61%	23.02%	-24.10%	-	-
Horiz. %	56.48%	48.34%	67.92%	87.20%	93.37%	75.90%	100.00%	-
DY	1.86	1.49	2.88	0.88	3.16	2.77	1.64	2.11%
YoY %	24.83%	-48.26%	227.27%	-72.15%	14.08%	68.90%	-	-
Horiz. %	113.41%	90.85%	175.61%	53.66%	192.68%	168.90%	100.00%	-
P/NAPS	4.63	5.78	3.33	3.96	2.53	2.65	2.53	10.59%
YoY %	-19.90%	73.57%	-15.91%	56.52%	-4.53%	4.74%	-	-
Horiz. %	183.00%	228.46%	131.62%	156.52%	100.00%	104.74%	100.00%	-

	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	CAGR
Price Multiplier on Announcement Date
Date	22/03/19	15/03/18	16/03/17	16/03/16	18/03/15	20/03/14	14/03/13	-
Price	4.43	9.85	5.20	5.20	5.20	5.28	5.41	-
P/RPS	2.39	3.37	2.15	2.27	1.40	1.44	1.41	9.18%
YoY %	-29.08%	56.74%	-5.29%	62.14%	-2.78%	2.13%	-	-
Horiz. %	169.50%	239.01%	152.48%	160.99%	99.29%	102.13%	100.00%	-
P/EPS	26.01	31.64	22.93	15.95	16.58	18.14	14.84	9.79%
YoY %	-17.79%	37.99%	43.76%	-3.80%	-8.60%	22.24%	-	-
Horiz. %	175.27%	213.21%	154.51%	107.48%	111.73%	122.24%	100.00%	-
EY	3.84	3.16	4.36	6.27	6.03	5.51	6.74	-8.94%
YoY %	21.52%	-27.52%	-30.46%	3.98%	9.44%	-18.25%	-	-
Horiz. %	56.97%	46.88%	64.69%	93.03%	89.47%	81.75%	100.00%	-
DY	1.91	1.47	2.79	0.95	3.08	3.03	1.66	2.36%
YoY %	29.93%	-47.31%	193.68%	-69.16%	1.65%	82.53%	-	-
Horiz. %	115.06%	88.55%	168.07%	57.23%	185.54%	182.53%	100.00%	-
P/NAPS	4.52	5.86	3.44	3.66	2.60	2.42	2.49	10.44%
YoY %	-22.87%	70.35%	-6.01%	40.77%	7.44%	-2.81%	-	-
Horiz. %	181.53%	235.34%	138.15%	146.99%	104.42%	97.19%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 10:00:00

ADX

Hourly

BUY

2024-04-29 10:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-04-29 10:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-29 09:30:00

EMA 5

30 Mins

BUY

2024-04-29 09:30:00

ADX

30 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

TASCO

TASCO BERHAD

946

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

559

HLIND

HONG LEONG INDUSTRIES BHD

546

YTLPOWR

YTL POWER INTERNATIONAL BHD

378

MYEG

MY E.G. SERVICES BHD

361

CAPITALA

CAPITAL A BERHAD

273

YTL

YTL CORPORATION BHD

229

SAPNRG

SAPURA ENERGY BERHAD

219

Daily Stocks

HSI-CVZ

0.21

+0.04

240,431,500

MYEG

0.91

-0.005

117,302,100

HSI-HUS

0.07

-0.02

112,614,800

TWL

0.03

0.00

85,322,600

CAPITALA

0.78

+0.045

35,992,600

TOPGLOV

0.88

+0.05

31,313,200

PWRWELL

0.46

+0.015

28,994,400

HSI-CVA

0.32

+0.065

28,329,400

YTLPOWR-C53

0.22

+0.03

24,244,300

MINETEC

0.15

+0.005

23,969,200

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.72

+0.30

20,206,300

APOLLO

6.79

+0.30

76,200

MPI

29.80

+0.30

12,300

PBA

2.02

+0.20

1,829,600

SYNERGY

1.51

+0.18

3,046,000

HSI-CXD

1.27

+0.18

600,000

EUROSP

1.58

+0.18

6,000

YTL

3.18

+0.15

22,991,700

YTLPOWR-C30

1.71

+0.15

2,000

More gainer Stocks

UTDPLT

24.44

-0.46

264,500

HSI-HS4

0.255

-0.225

5,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

AIRPORT

10.00

-0.20

1,252,400

NESTLE

127.00

-0.20

22,800

HSI-HS5

0.385

-0.12

1,476,000

KUAISHO-C17

0.08

-0.12

58,800

PETDAG

21.72

-0.12

2,200

SKYWLD-CD

0.05

-0.10

358,800

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