[TOPGLOV] YoY TTM Result on 30-Nov-2009 [#1]

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
TTM Result
Revenue	2,344,186	2,117,250	2,098,641	1,615,301	1,427,524	1,256,977	1,092,208	13.56%
YoY %	10.72%	0.89%	29.92%	13.15%	13.57%	15.09%	-	-
Horiz. %	214.63%	193.85%	192.15%	147.89%	130.70%	115.09%	100.00%	-
PBT	269,494	142,629	262,723	265,337	143,365	124,349	99,678	18.01%
YoY %	88.95%	-45.71%	-0.99%	85.08%	15.29%	24.75%	-	-
Horiz. %	270.36%	143.09%	263.57%	266.19%	143.83%	124.75%	100.00%	-
Tax	-35,768	-31,375	-42,527	-65,234	-30,534	-31,012	-14,061	16.82%
YoY %	-14.00%	26.22%	34.81%	-113.64%	1.54%	-120.55%	-	-
Horiz. %	254.38%	223.13%	302.45%	463.94%	217.15%	220.55%	100.00%	-
NP	233,726	111,254	220,196	200,103	112,831	93,337	85,617	18.20%
YoY %	110.08%	-49.48%	10.04%	77.35%	20.89%	9.02%	-	-
Horiz. %	272.99%	129.94%	257.19%	233.72%	131.79%	109.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,786	108,473	216,073	200,182	114,841	94,098	84,878	17.95%
YoY %	110.92%	-49.80%	7.94%	74.31%	22.04%	10.86%	-	-
Horiz. %	269.55%	127.80%	254.57%	235.85%	135.30%	110.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.27%	22.00%	16.19%	24.59%	21.30%	24.94%	14.11%	-
YoY %	-39.68%	35.89%	-34.16%	15.45%	-14.60%	76.75%	-	-
Horiz. %	94.05%	155.92%	114.74%	174.27%	150.96%	176.75%	100.00%	-
Total Cost	2,110,460	2,005,996	1,878,445	1,415,198	1,314,693	1,163,640	1,006,591	13.11%
YoY %	5.21%	6.79%	32.73%	7.64%	12.98%	15.60%	-	-
Horiz. %	209.66%	199.29%	186.61%	140.59%	130.61%	115.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,342,924	1,187,981	1,174,871	594,421	710,860	645,644	192,447	38.19%
YoY %	13.04%	1.12%	97.65%	-16.38%	10.10%	235.49%	-	-
Horiz. %	697.81%	617.30%	610.49%	308.88%	369.38%	335.49%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	55,658	68,003	64,393	42,849	32,708	28,219	15,961	23.12%
YoY %	-18.15%	5.61%	50.28%	31.00%	15.91%	76.80%	-	-
Horiz. %	348.71%	426.06%	403.44%	268.46%	204.92%	176.80%	100.00%	-
Div Payout %	24.33%	62.69%	29.80%	21.41%	28.48%	29.99%	18.80%	-
YoY %	-61.19%	110.37%	39.19%	-24.82%	-5.04%	59.52%	-	-
Horiz. %	129.41%	333.46%	158.51%	113.88%	151.49%	159.52%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	1,342,924	1,187,981	1,174,871	594,421	710,860	645,644	192,447	38.19%
YoY %	13.04%	1.12%	97.65%	-16.38%	10.10%	235.49%	-	-
Horiz. %	697.81%	617.30%	610.49%	308.88%	369.38%	335.49%	100.00%	-
NOSH	618,858	618,740	618,353	297,210	294,474	300,439	192,447	21.47%
YoY %	0.02%	0.06%	108.05%	0.93%	-1.99%	56.12%	-	-
Horiz. %	321.57%	321.51%	321.31%	154.44%	153.02%	156.12%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	9.97%	5.25%	10.49%	12.39%	7.90%	7.43%	7.84%	-
YoY %	89.90%	-49.95%	-15.33%	56.84%	6.33%	-5.23%	-	-
Horiz. %	127.17%	66.96%	133.80%	158.04%	100.77%	94.77%	100.00%	-
ROE	17.04%	9.13%	18.39%	33.68%	16.16%	14.57%	44.10%	-
YoY %	86.64%	-50.35%	-45.40%	108.42%	10.91%	-66.96%	-	-
Horiz. %	38.64%	20.70%	41.70%	76.37%	36.64%	33.04%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	378.79	342.19	339.39	543.49	484.77	418.38	567.53	-6.51%
YoY %	10.70%	0.83%	-37.55%	12.11%	15.87%	-26.28%	-	-
Horiz. %	66.74%	60.29%	59.80%	95.76%	85.42%	73.72%	100.00%	-
EPS	36.97	17.53	34.94	67.35	39.00	31.32	44.10	-2.89%
YoY %	110.90%	-49.83%	-48.12%	72.69%	24.52%	-28.98%	-	-
Horiz. %	83.83%	39.75%	79.23%	152.72%	88.44%	71.02%	100.00%	-
DPS	9.00	11.00	10.41	14.50	11.11	9.39	8.33	1.29%
YoY %	-18.18%	5.67%	-28.21%	30.51%	18.32%	12.73%	-	-
Horiz. %	108.04%	132.05%	124.97%	174.07%	133.37%	112.73%	100.00%	-
NAPS	2.17	1.92	1.90	2.00	2.414	2.149	1.00	13.76%
YoY %	13.02%	1.05%	-5.00%	-17.15%	12.33%	114.90%	-	-
Horiz. %	217.00%	192.00%	190.00%	200.00%	241.40%	214.90%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 297,210
RPS	28.55	25.79	25.56	19.68	17.39	15.31	13.30	13.56%
YoY %	10.70%	0.90%	29.88%	13.17%	13.59%	15.11%	-	-
Horiz. %	214.66%	193.91%	192.18%	147.97%	130.75%	115.11%	100.00%	-
EPS	2.79	1.32	2.63	2.44	1.40	1.15	1.03	18.04%
YoY %	111.36%	-49.81%	7.79%	74.29%	21.74%	11.65%	-	-
Horiz. %	270.87%	128.16%	255.34%	236.89%	135.92%	111.65%	100.00%	-
DPS	0.68	0.83	0.78	0.52	0.40	0.34	0.19	23.65%
YoY %	-18.07%	6.41%	50.00%	30.00%	17.65%	78.95%	-	-
Horiz. %	357.89%	436.84%	410.53%	273.68%	210.53%	178.95%	100.00%	-
NAPS	0.1636	0.1447	0.1431	0.0724	0.0866	0.0786	0.0234	38.23%
YoY %	13.06%	1.12%	97.65%	-16.40%	10.18%	235.90%	-	-
Horiz. %	699.15%	618.38%	611.54%	309.40%	370.09%	335.90%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	5.64	4.61	5.70	9.15	3.68	5.85	12.90	-
P/RPS	1.49	1.35	1.68	1.68	0.76	1.40	2.27	-6.77%
YoY %	10.37%	-19.64%	0.00%	121.05%	-45.71%	-38.33%	-	-
Horiz. %	65.64%	59.47%	74.01%	74.01%	33.48%	61.67%	100.00%	-
P/EPS	15.26	26.30	16.31	13.59	9.44	18.68	29.25	-10.26%
YoY %	-41.98%	61.25%	20.01%	43.96%	-49.46%	-36.14%	-	-
Horiz. %	52.17%	89.91%	55.76%	46.46%	32.27%	63.86%	100.00%	-
EY	6.55	3.80	6.13	7.36	10.60	5.35	3.42	11.42%
YoY %	72.37%	-38.01%	-16.71%	-30.57%	98.13%	56.43%	-	-
Horiz. %	191.52%	111.11%	179.24%	215.20%	309.94%	156.43%	100.00%	-
DY	1.60	2.39	1.83	1.58	3.02	1.61	0.65	16.18%
YoY %	-33.05%	30.60%	15.82%	-47.68%	87.58%	147.69%	-	-
Horiz. %	246.15%	367.69%	281.54%	243.08%	464.62%	247.69%	100.00%	-
P/NAPS	2.60	2.40	3.00	4.58	1.52	2.72	12.90	-23.41%
YoY %	8.33%	-20.00%	-34.50%	201.32%	-44.12%	-78.91%	-	-
Horiz. %	20.16%	18.60%	23.26%	35.50%	11.78%	21.09%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	13/12/12	16/12/11	15/12/10	16/12/09	06/01/09	03/01/08	04/01/07	-
Price	5.70	4.44	5.45	9.50	4.02	6.50	13.80	-
P/RPS	1.50	1.30	1.61	1.75	0.83	1.55	2.43	-7.71%
YoY %	15.38%	-19.25%	-8.00%	110.84%	-46.45%	-36.21%	-	-
Horiz. %	61.73%	53.50%	66.26%	72.02%	34.16%	63.79%	100.00%	-
P/EPS	15.42	25.33	15.60	14.10	10.31	20.75	31.29	-11.11%
YoY %	-39.12%	62.37%	10.64%	36.76%	-50.31%	-33.68%	-	-
Horiz. %	49.28%	80.95%	49.86%	45.06%	32.95%	66.32%	100.00%	-
EY	6.49	3.95	6.41	7.09	9.70	4.82	3.20	12.49%
YoY %	64.30%	-38.38%	-9.59%	-26.91%	101.24%	50.63%	-	-
Horiz. %	202.81%	123.44%	200.31%	221.56%	303.12%	150.62%	100.00%	-
DY	1.58	2.48	1.91	1.53	2.76	1.45	0.60	17.49%
YoY %	-36.29%	29.84%	24.84%	-44.57%	90.34%	141.67%	-	-
Horiz. %	263.33%	413.33%	318.33%	255.00%	460.00%	241.67%	100.00%	-
P/NAPS	2.63	2.31	2.87	4.75	1.67	3.02	13.80	-24.12%
YoY %	13.85%	-19.51%	-39.58%	184.43%	-44.70%	-78.12%	-	-
Horiz. %	19.06%	16.74%	20.80%	34.42%	12.10%	21.88%	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

969

MPI

MALAYSIAN PACIFIC INDUSTRIES

965

JCY

JCY INTERNATIONAL BERHAD

539

GENTING

GENTING BHD

523

DNEX

DAGANG NEXCHANGE BERHAD

512

YTLPOWR

YTL POWER INTERNATIONAL BHD

468

TOPGLOV

TOP GLOVE CORPORATION BHD

463

MAYBANK

MALAYAN BANKING BHD

446

SNS

SNS NETWORK TECHNOLOGY BERHAD

433

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