[TOPGLOV] YoY TTM Result on 30-Nov-2005 [#1]

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
TTM Result
Revenue	1,427,524	1,256,977	1,092,208	711,387	469,329	297,888	192,780	39.56%
YoY %	13.57%	15.09%	53.53%	51.58%	57.55%	54.52%	-	-
Horiz. %	740.49%	652.03%	566.56%	369.01%	243.45%	154.52%	100.00%	-
PBT	143,365	124,349	99,678	71,739	50,825	32,656	21,188	37.48%
YoY %	15.29%	24.75%	38.95%	41.15%	55.64%	54.12%	-	-
Horiz. %	676.63%	586.88%	470.45%	338.58%	239.88%	154.12%	100.00%	-
Tax	-30,534	-31,012	-14,061	-12,913	-6,884	-3,965	-2,537	51.32%
YoY %	1.54%	-120.55%	-8.89%	-87.58%	-73.62%	-56.29%	-	-
Horiz. %	1,203.55%	1,222.39%	554.24%	508.99%	271.34%	156.29%	100.00%	-
NP	112,831	93,337	85,617	58,826	43,941	28,691	18,651	34.94%
YoY %	20.89%	9.02%	45.54%	33.87%	53.15%	53.83%	-	-
Horiz. %	604.96%	500.44%	459.05%	315.40%	235.60%	153.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,841	94,098	84,878	58,655	43,941	28,691	18,651	35.34%
YoY %	22.04%	10.86%	44.71%	33.49%	53.15%	53.83%	-	-
Horiz. %	615.74%	504.52%	455.09%	314.49%	235.60%	153.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	24.94%	14.11%	18.00%	13.54%	12.14%	11.97%	-
YoY %	-14.60%	76.75%	-21.61%	32.94%	11.53%	1.42%	-	-
Horiz. %	177.94%	208.35%	117.88%	150.38%	113.12%	101.42%	100.00%	-
Total Cost	1,314,693	1,163,640	1,006,591	652,561	425,388	269,197	174,129	40.02%
YoY %	12.98%	15.60%	54.25%	53.40%	58.02%	54.60%	-	-
Horiz. %	755.01%	668.26%	578.07%	374.76%	244.29%	154.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	710,860	645,644	192,447	230,858	92,958	138,240	65,025	48.92%
YoY %	10.10%	235.49%	-16.64%	148.35%	-32.76%	112.60%	-	-
Horiz. %	1,093.21%	992.92%	295.96%	355.03%	142.96%	212.60%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	32,708	28,219	15,961	15,055	6,486	10,928	7,296	28.37%
YoY %	15.91%	76.80%	6.02%	132.12%	-40.65%	49.78%	-	-
Horiz. %	448.30%	386.77%	218.76%	206.35%	88.90%	149.78%	100.00%	-
Div Payout %	28.48%	29.99%	18.80%	25.67%	14.76%	38.09%	39.12%	-
YoY %	-5.04%	59.52%	-26.76%	73.92%	-61.25%	-2.63%	-	-
Horiz. %	72.80%	76.66%	48.06%	65.62%	37.73%	97.37%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	710,860	645,644	192,447	230,858	92,958	138,240	65,025	48.92%
YoY %	10.10%	235.49%	-16.64%	148.35%	-32.76%	112.60%	-	-
Horiz. %	1,093.21%	992.92%	295.96%	355.03%	142.96%	212.60%	100.00%	-
NOSH	294,474	300,439	192,447	189,073	92,958	91,550	65,025	28.59%
YoY %	-1.99%	56.12%	1.78%	103.40%	1.54%	40.79%	-	-
Horiz. %	452.86%	462.04%	295.96%	290.77%	142.96%	140.79%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	7.90%	7.43%	7.84%	8.27%	9.36%	9.63%	9.67%	-
YoY %	6.33%	-5.23%	-5.20%	-11.65%	-2.80%	-0.41%	-	-
Horiz. %	81.70%	76.84%	81.08%	85.52%	96.79%	99.59%	100.00%	-
ROE	16.16%	14.57%	44.10%	25.41%	47.27%	20.75%	28.68%	-
YoY %	10.91%	-66.96%	73.55%	-46.24%	127.81%	-27.65%	-	-
Horiz. %	56.35%	50.80%	153.77%	88.60%	164.82%	72.35%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	484.77	418.38	567.53	376.25	504.88	325.38	296.47	8.53%
YoY %	15.87%	-26.28%	50.84%	-25.48%	55.17%	9.75%	-	-
Horiz. %	163.51%	141.12%	191.43%	126.91%	170.30%	109.75%	100.00%	-
EPS	39.00	31.32	44.10	31.02	47.27	31.34	28.68	5.25%
YoY %	24.52%	-28.98%	42.17%	-34.38%	50.83%	9.27%	-	-
Horiz. %	135.98%	109.21%	153.77%	108.16%	164.82%	109.27%	100.00%	-
DPS	11.11	9.39	8.33	8.00	7.00	11.94	11.22	-0.16%
YoY %	18.32%	12.73%	4.13%	14.29%	-41.37%	6.42%	-	-
Horiz. %	99.02%	83.69%	74.24%	71.30%	62.39%	106.42%	100.00%	-
NAPS	2.414	2.149	1.00	1.221	1.00	1.51	1.00	15.80%
YoY %	12.33%	114.90%	-18.10%	22.10%	-33.77%	51.00%	-	-
Horiz. %	241.40%	214.90%	100.00%	122.10%	100.00%	151.00%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 189,073
RPS	17.39	15.31	13.30	8.67	5.72	3.63	2.35	39.55%
YoY %	13.59%	15.11%	53.40%	51.57%	57.58%	54.47%	-	-
Horiz. %	740.00%	651.49%	565.96%	368.94%	243.40%	154.47%	100.00%	-
EPS	1.40	1.15	1.03	0.71	0.54	0.35	0.23	35.08%
YoY %	21.74%	11.65%	45.07%	31.48%	54.29%	52.17%	-	-
Horiz. %	608.70%	500.00%	447.83%	308.70%	234.78%	152.17%	100.00%	-
DPS	0.40	0.34	0.19	0.18	0.08	0.13	0.09	28.19%
YoY %	17.65%	78.95%	5.56%	125.00%	-38.46%	44.44%	-	-
Horiz. %	444.44%	377.78%	211.11%	200.00%	88.89%	144.44%	100.00%	-
NAPS	0.0866	0.0786	0.0234	0.0281	0.0113	0.0168	0.0079	48.98%
YoY %	10.18%	235.90%	-16.73%	148.67%	-32.74%	112.66%	-	-
Horiz. %	1,096.20%	994.94%	296.20%	355.70%	143.04%	212.66%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	3.68	5.85	12.90	5.55	4.03	2.26	1.15	-
P/RPS	0.76	1.40	2.27	1.48	0.80	0.69	0.39	11.74%
YoY %	-45.71%	-38.33%	53.38%	85.00%	15.94%	76.92%	-	-
Horiz. %	194.87%	358.97%	582.05%	379.49%	205.13%	176.92%	100.00%	-
P/EPS	9.44	18.68	29.25	17.89	8.53	7.21	4.01	15.32%
YoY %	-49.46%	-36.14%	63.50%	109.73%	18.31%	79.80%	-	-
Horiz. %	235.41%	465.84%	729.43%	446.13%	212.72%	179.80%	100.00%	-
EY	10.60	5.35	3.42	5.59	11.73	13.87	24.94	-13.27%
YoY %	98.13%	56.43%	-38.82%	-52.34%	-15.43%	-44.39%	-	-
Horiz. %	42.50%	21.45%	13.71%	22.41%	47.03%	55.61%	100.00%	-
DY	3.02	1.61	0.65	1.44	1.74	5.28	9.76	-17.74%
YoY %	87.58%	147.69%	-54.86%	-17.24%	-67.05%	-45.90%	-	-
Horiz. %	30.94%	16.50%	6.66%	14.75%	17.83%	54.10%	100.00%	-
P/NAPS	1.52	2.72	12.90	4.55	4.03	1.50	1.15	4.75%
YoY %	-44.12%	-78.91%	183.52%	12.90%	168.67%	30.43%	-	-
Horiz. %	132.17%	236.52%	1,121.74%	395.65%	350.43%	130.43%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	06/01/09	03/01/08	04/01/07	04/01/06	05/01/05	05/01/04	06/01/03	-
Price	4.02	6.50	13.80	6.80	4.38	2.45	1.14	-
P/RPS	0.83	1.55	2.43	1.81	0.87	0.75	0.38	13.89%
YoY %	-46.45%	-36.21%	34.25%	108.05%	16.00%	97.37%	-	-
Horiz. %	218.42%	407.89%	639.47%	476.32%	228.95%	197.37%	100.00%	-
P/EPS	10.31	20.75	31.29	21.92	9.27	7.82	3.97	17.22%
YoY %	-50.31%	-33.68%	42.75%	136.46%	18.54%	96.98%	-	-
Horiz. %	259.70%	522.67%	788.16%	552.14%	233.50%	196.98%	100.00%	-
EY	9.70	4.82	3.20	4.56	10.79	12.79	25.16	-14.67%
YoY %	101.24%	50.63%	-29.82%	-57.74%	-15.64%	-49.17%	-	-
Horiz. %	38.55%	19.16%	12.72%	18.12%	42.89%	50.83%	100.00%	-
DY	2.76	1.45	0.60	1.18	1.60	4.87	9.84	-19.07%
YoY %	90.34%	141.67%	-49.15%	-26.25%	-67.15%	-50.51%	-	-
Horiz. %	28.05%	14.74%	6.10%	11.99%	16.26%	49.49%	100.00%	-
P/NAPS	1.67	3.02	13.80	5.57	4.38	1.62	1.14	6.56%
YoY %	-44.70%	-78.12%	147.76%	27.17%	170.37%	42.11%	-	-
Horiz. %	146.49%	264.91%	1,210.53%	488.60%	384.21%	142.11%	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

HLIND

HONG LEONG INDUSTRIES BHD

976

MPI

MALAYSIAN PACIFIC INDUSTRIES

964

GENTING

GENTING BHD

542

DNEX

DAGANG NEXCHANGE BERHAD

538

JCY

JCY INTERNATIONAL BERHAD

531

TOPGLOV

TOP GLOVE CORPORATION BHD

483

YTLPOWR

YTL POWER INTERNATIONAL BHD

468

SNS

SNS NETWORK TECHNOLOGY BERHAD

439

MAYBANK

MALAYAN BANKING BHD

435

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