[TOPGLOV] YoY TTM Result on 30-Nov-2008 [#1]

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
TTM Result
Revenue	2,117,250	2,098,641	1,615,301	1,427,524	1,256,977	1,092,208	711,387	19.92%
YoY %	0.89%	29.92%	13.15%	13.57%	15.09%	53.53%	-	-
Horiz. %	297.62%	295.01%	227.06%	200.67%	176.69%	153.53%	100.00%	-
PBT	142,629	262,723	265,337	143,365	124,349	99,678	71,739	12.12%
YoY %	-45.71%	-0.99%	85.08%	15.29%	24.75%	38.95%	-	-
Horiz. %	198.82%	366.22%	369.86%	199.84%	173.34%	138.95%	100.00%	-
Tax	-31,375	-42,527	-65,234	-30,534	-31,012	-14,061	-12,913	15.93%
YoY %	26.22%	34.81%	-113.64%	1.54%	-120.55%	-8.89%	-	-
Horiz. %	242.97%	329.33%	505.18%	236.46%	240.16%	108.89%	100.00%	-
NP	111,254	220,196	200,103	112,831	93,337	85,617	58,826	11.19%
YoY %	-49.48%	10.04%	77.35%	20.89%	9.02%	45.54%	-	-
Horiz. %	189.12%	374.32%	340.16%	191.80%	158.67%	145.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,473	216,073	200,182	114,841	94,098	84,878	58,655	10.78%
YoY %	-49.80%	7.94%	74.31%	22.04%	10.86%	44.71%	-	-
Horiz. %	184.93%	368.38%	341.29%	195.79%	160.43%	144.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.00%	16.19%	24.59%	21.30%	24.94%	14.11%	18.00%	-
YoY %	35.89%	-34.16%	15.45%	-14.60%	76.75%	-21.61%	-	-
Horiz. %	122.22%	89.94%	136.61%	118.33%	138.56%	78.39%	100.00%	-
Total Cost	2,005,996	1,878,445	1,415,198	1,314,693	1,163,640	1,006,591	652,561	20.57%
YoY %	6.79%	32.73%	7.64%	12.98%	15.60%	54.25%	-	-
Horiz. %	307.40%	287.86%	216.87%	201.47%	178.32%	154.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,187,981	1,174,871	594,421	710,860	645,644	192,447	230,858	31.37%
YoY %	1.12%	97.65%	-16.38%	10.10%	235.49%	-16.64%	-	-
Horiz. %	514.59%	508.92%	257.48%	307.92%	279.67%	83.36%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	68,003	64,393	42,849	32,708	28,219	15,961	15,055	28.55%
YoY %	5.61%	50.28%	31.00%	15.91%	76.80%	6.02%	-	-
Horiz. %	451.70%	427.72%	284.62%	217.26%	187.44%	106.02%	100.00%	-
Div Payout %	62.69%	29.80%	21.41%	28.48%	29.99%	18.80%	25.67%	-
YoY %	110.37%	39.19%	-24.82%	-5.04%	59.52%	-26.76%	-	-
Horiz. %	244.22%	116.09%	83.40%	110.95%	116.83%	73.24%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	1,187,981	1,174,871	594,421	710,860	645,644	192,447	230,858	31.37%
YoY %	1.12%	97.65%	-16.38%	10.10%	235.49%	-16.64%	-	-
Horiz. %	514.59%	508.92%	257.48%	307.92%	279.67%	83.36%	100.00%	-
NOSH	618,740	618,353	297,210	294,474	300,439	192,447	189,073	21.83%
YoY %	0.06%	108.05%	0.93%	-1.99%	56.12%	1.78%	-	-
Horiz. %	327.25%	327.04%	157.19%	155.75%	158.90%	101.78%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	5.25%	10.49%	12.39%	7.90%	7.43%	7.84%	8.27%	-
YoY %	-49.95%	-15.33%	56.84%	6.33%	-5.23%	-5.20%	-	-
Horiz. %	63.48%	126.84%	149.82%	95.53%	89.84%	94.80%	100.00%	-
ROE	9.13%	18.39%	33.68%	16.16%	14.57%	44.10%	25.41%	-
YoY %	-50.35%	-45.40%	108.42%	10.91%	-66.96%	73.55%	-	-
Horiz. %	35.93%	72.37%	132.55%	63.60%	57.34%	173.55%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	342.19	339.39	543.49	484.77	418.38	567.53	376.25	-1.56%
YoY %	0.83%	-37.55%	12.11%	15.87%	-26.28%	50.84%	-	-
Horiz. %	90.95%	90.20%	144.45%	128.84%	111.20%	150.84%	100.00%	-
EPS	17.53	34.94	67.35	39.00	31.32	44.10	31.02	-9.06%
YoY %	-49.83%	-48.12%	72.69%	24.52%	-28.98%	42.17%	-	-
Horiz. %	56.51%	112.64%	217.12%	125.73%	100.97%	142.17%	100.00%	-
DPS	11.00	10.41	14.50	11.11	9.39	8.33	8.00	5.44%
YoY %	5.67%	-28.21%	30.51%	18.32%	12.73%	4.13%	-	-
Horiz. %	137.50%	130.12%	181.25%	138.88%	117.38%	104.12%	100.00%	-
NAPS	1.92	1.90	2.00	2.414	2.149	1.00	1.221	7.83%
YoY %	1.05%	-5.00%	-17.15%	12.33%	114.90%	-18.10%	-	-
Horiz. %	157.25%	155.61%	163.80%	197.71%	176.00%	81.90%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 294,474
RPS	25.79	25.57	19.68	17.39	15.31	13.31	8.67	19.91%
YoY %	0.86%	29.93%	13.17%	13.59%	15.03%	53.52%	-	-
Horiz. %	297.46%	294.93%	226.99%	200.58%	176.59%	153.52%	100.00%	-
EPS	1.32	2.63	2.44	1.40	1.15	1.03	0.71	10.88%
YoY %	-49.81%	7.79%	74.29%	21.74%	11.65%	45.07%	-	-
Horiz. %	185.92%	370.42%	343.66%	197.18%	161.97%	145.07%	100.00%	-
DPS	0.83	0.78	0.52	0.40	0.34	0.19	0.18	28.99%
YoY %	6.41%	50.00%	30.00%	17.65%	78.95%	5.56%	-	-
Horiz. %	461.11%	433.33%	288.89%	222.22%	188.89%	105.56%	100.00%	-
NAPS	0.1447	0.1431	0.0724	0.0866	0.0787	0.0234	0.0281	31.39%
YoY %	1.12%	97.65%	-16.40%	10.04%	236.32%	-16.73%	-	-
Horiz. %	514.95%	509.25%	257.65%	308.19%	280.07%	83.27%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	4.61	5.70	9.15	3.68	5.85	12.90	5.55	-
P/RPS	1.35	1.68	1.68	0.76	1.40	2.27	1.48	-1.51%
YoY %	-19.64%	0.00%	121.05%	-45.71%	-38.33%	53.38%	-	-
Horiz. %	91.22%	113.51%	113.51%	51.35%	94.59%	153.38%	100.00%	-
P/EPS	26.30	16.31	13.59	9.44	18.68	29.25	17.89	6.62%
YoY %	61.25%	20.01%	43.96%	-49.46%	-36.14%	63.50%	-	-
Horiz. %	147.01%	91.17%	75.96%	52.77%	104.42%	163.50%	100.00%	-
EY	3.80	6.13	7.36	10.60	5.35	3.42	5.59	-6.22%
YoY %	-38.01%	-16.71%	-30.57%	98.13%	56.43%	-38.82%	-	-
Horiz. %	67.98%	109.66%	131.66%	189.62%	95.71%	61.18%	100.00%	-
DY	2.39	1.83	1.58	3.02	1.61	0.65	1.44	8.80%
YoY %	30.60%	15.82%	-47.68%	87.58%	147.69%	-54.86%	-	-
Horiz. %	165.97%	127.08%	109.72%	209.72%	111.81%	45.14%	100.00%	-
P/NAPS	2.40	3.00	4.58	1.52	2.72	12.90	4.55	-10.10%
YoY %	-20.00%	-34.50%	201.32%	-44.12%	-78.91%	183.52%	-	-
Horiz. %	52.75%	65.93%	100.66%	33.41%	59.78%	283.52%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	16/12/11	15/12/10	16/12/09	06/01/09	03/01/08	04/01/07	04/01/06	-
Price	4.44	5.45	9.50	4.02	6.50	13.80	6.80	-
P/RPS	1.30	1.61	1.75	0.83	1.55	2.43	1.81	-5.36%
YoY %	-19.25%	-8.00%	110.84%	-46.45%	-36.21%	34.25%	-	-
Horiz. %	71.82%	88.95%	96.69%	45.86%	85.64%	134.25%	100.00%	-
P/EPS	25.33	15.60	14.10	10.31	20.75	31.29	21.92	2.43%
YoY %	62.37%	10.64%	36.76%	-50.31%	-33.68%	42.75%	-	-
Horiz. %	115.56%	71.17%	64.32%	47.03%	94.66%	142.75%	100.00%	-
EY	3.95	6.41	7.09	9.70	4.82	3.20	4.56	-2.36%
YoY %	-38.38%	-9.59%	-26.91%	101.24%	50.63%	-29.82%	-	-
Horiz. %	86.62%	140.57%	155.48%	212.72%	105.70%	70.18%	100.00%	-
DY	2.48	1.91	1.53	2.76	1.45	0.60	1.18	13.17%
YoY %	29.84%	24.84%	-44.57%	90.34%	141.67%	-49.15%	-	-
Horiz. %	210.17%	161.86%	129.66%	233.90%	122.88%	50.85%	100.00%	-
P/NAPS	2.31	2.87	4.75	1.67	3.02	13.80	5.57	-13.63%
YoY %	-19.51%	-39.58%	184.43%	-44.70%	-78.12%	147.76%	-	-
Horiz. %	41.47%	51.53%	85.28%	29.98%	54.22%	247.76%	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 - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:40:00

EMA 5

10 Mins

BUY

2024-05-21 16:40:00

EMA 5

5 Mins

BUY

2024-05-21 16:35:00

EMA 5

5 Mins

SELL

2024-05-21 16:30:00

EMA 5

10 Mins

SELL

2024-05-21 16:00:00

EMA 5

10 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

362

TOPGLOV

TOP GLOVE CORPORATION BHD

334

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

DNEX

DAGANG NEXCHANGE BERHAD

325

PTRANS

PERAK TRANSIT BERHAD

318

NOTION

NOTION VTEC BHD

315

HLIND

HONG LEONG INDUSTRIES BHD

313

PBBANK

PUBLIC BANK BHD

306

MAYBANK

MALAYAN BANKING BHD

284

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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