[TOPGLOV] YoY TTM Result on 30-Nov-2012 [#1]

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
TTM Result
Revenue	2,743,158	2,269,008	2,302,645	2,344,186	2,117,250	2,098,641	1,615,301	9.22%
YoY %	20.90%	-1.46%	-1.77%	10.72%	0.89%	29.92%	-	-
Horiz. %	169.82%	140.47%	142.55%	145.12%	131.07%	129.92%	100.00%	-
PBT	465,754	213,522	233,661	269,494	142,629	262,723	265,337	9.82%
YoY %	118.13%	-8.62%	-13.30%	88.95%	-45.71%	-0.99%	-	-
Horiz. %	175.53%	80.47%	88.06%	101.57%	53.75%	99.01%	100.00%	-
Tax	-104,663	-32,890	-37,782	-35,768	-31,375	-42,527	-65,234	8.19%
YoY %	-218.22%	12.95%	-5.63%	-14.00%	26.22%	34.81%	-	-
Horiz. %	160.44%	50.42%	57.92%	54.83%	48.10%	65.19%	100.00%	-
NP	361,091	180,632	195,879	233,726	111,254	220,196	200,103	10.33%
YoY %	99.90%	-7.78%	-16.19%	110.08%	-49.48%	10.04%	-	-
Horiz. %	180.45%	90.27%	97.89%	116.80%	55.60%	110.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	359,446	178,929	189,285	228,786	108,473	216,073	200,182	10.24%
YoY %	100.89%	-5.47%	-17.27%	110.92%	-49.80%	7.94%	-	-
Horiz. %	179.56%	89.38%	94.56%	114.29%	54.19%	107.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.47%	15.40%	16.17%	13.27%	22.00%	16.19%	24.59%	-
YoY %	45.91%	-4.76%	21.85%	-39.68%	35.89%	-34.16%	-	-
Horiz. %	91.38%	62.63%	65.76%	53.97%	89.47%	65.84%	100.00%	-
Total Cost	2,382,067	2,088,376	2,106,766	2,110,460	2,005,996	1,878,445	1,415,198	9.06%
YoY %	14.06%	-0.87%	-0.18%	5.21%	6.79%	32.73%	-	-
Horiz. %	168.32%	147.57%	148.87%	149.13%	141.75%	132.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,243,682	1,451,187	1,432,057	1,342,924	1,187,981	1,174,871	594,421	13.08%
YoY %	-14.30%	1.34%	6.64%	13.04%	1.12%	97.65%	-	-
Horiz. %	209.23%	244.13%	240.92%	225.92%	199.86%	197.65%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	61,802	99,256	99,207	55,658	68,003	64,393	42,849	6.29%
YoY %	-37.73%	0.05%	78.24%	-18.15%	5.61%	50.28%	-	-
Horiz. %	144.23%	231.64%	231.53%	129.89%	158.70%	150.28%	100.00%	-
Div Payout %	17.19%	55.47%	52.41%	24.33%	62.69%	29.80%	21.41%	-
YoY %	-69.01%	5.84%	115.41%	-61.19%	110.37%	39.19%	-	-
Horiz. %	80.29%	259.08%	244.79%	113.64%	292.81%	139.19%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	1,243,682	1,451,187	1,432,057	1,342,924	1,187,981	1,174,871	594,421	13.08%
YoY %	-14.30%	1.34%	6.64%	13.04%	1.12%	97.65%	-	-
Horiz. %	209.23%	244.13%	240.92%	225.92%	199.86%	197.65%	100.00%	-
NOSH	621,841	620,165	619,938	618,858	618,740	618,353	297,210	13.08%
YoY %	0.27%	0.04%	0.17%	0.02%	0.06%	108.05%	-	-
Horiz. %	209.23%	208.66%	208.59%	208.22%	208.18%	208.05%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	13.16%	7.96%	8.51%	9.97%	5.25%	10.49%	12.39%	-
YoY %	65.33%	-6.46%	-14.64%	89.90%	-49.95%	-15.33%	-	-
Horiz. %	106.21%	64.25%	68.68%	80.47%	42.37%	84.67%	100.00%	-
ROE	28.90%	12.33%	13.22%	17.04%	9.13%	18.39%	33.68%	-
YoY %	134.39%	-6.73%	-22.42%	86.64%	-50.35%	-45.40%	-	-
Horiz. %	85.81%	36.61%	39.25%	50.59%	27.11%	54.60%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	441.13	365.87	371.43	378.79	342.19	339.39	543.49	-3.41%
YoY %	20.57%	-1.50%	-1.94%	10.70%	0.83%	-37.55%	-	-
Horiz. %	81.17%	67.32%	68.34%	69.70%	62.96%	62.45%	100.00%	-
EPS	57.80	28.85	30.53	36.97	17.53	34.94	67.35	-2.51%
YoY %	100.35%	-5.50%	-17.42%	110.90%	-49.83%	-48.12%	-	-
Horiz. %	85.82%	42.84%	45.33%	54.89%	26.03%	51.88%	100.00%	-
DPS	10.00	16.00	16.00	9.00	11.00	10.41	14.50	-6.00%
YoY %	-37.50%	0.00%	77.78%	-18.18%	5.67%	-28.21%	-	-
Horiz. %	68.97%	110.34%	110.34%	62.07%	75.86%	71.79%	100.00%	-
NAPS	2.00	2.34	2.31	2.17	1.92	1.90	2.00	0.00%
YoY %	-14.53%	1.30%	6.45%	13.02%	1.05%	-5.00%	-	-
Horiz. %	100.00%	117.00%	115.50%	108.50%	96.00%	95.00%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 618,858
RPS	33.42	27.64	28.05	28.56	25.79	25.57	19.68	9.22%
YoY %	20.91%	-1.46%	-1.79%	10.74%	0.86%	29.93%	-	-
Horiz. %	169.82%	140.45%	142.53%	145.12%	131.05%	129.93%	100.00%	-
EPS	4.38	2.18	2.31	2.79	1.32	2.63	2.44	10.23%
YoY %	100.92%	-5.63%	-17.20%	111.36%	-49.81%	7.79%	-	-
Horiz. %	179.51%	89.34%	94.67%	114.34%	54.10%	107.79%	100.00%	-
DPS	0.75	1.21	1.21	0.68	0.83	0.78	0.52	6.29%
YoY %	-38.02%	0.00%	77.94%	-18.07%	6.41%	50.00%	-	-
Horiz. %	144.23%	232.69%	232.69%	130.77%	159.62%	150.00%	100.00%	-
NAPS	0.1515	0.1768	0.1745	0.1636	0.1447	0.1431	0.0724	13.08%
YoY %	-14.31%	1.32%	6.66%	13.06%	1.12%	97.65%	-	-
Horiz. %	209.25%	244.20%	241.02%	225.97%	199.86%	197.65%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	9.71	4.61	5.72	5.64	4.61	5.70	9.15	-
P/RPS	2.20	1.26	1.54	1.49	1.35	1.68	1.68	4.59%
YoY %	74.60%	-18.18%	3.36%	10.37%	-19.64%	0.00%	-	-
Horiz. %	130.95%	75.00%	91.67%	88.69%	80.36%	100.00%	100.00%	-
P/EPS	16.80	15.98	18.73	15.26	26.30	16.31	13.59	3.59%
YoY %	5.13%	-14.68%	22.74%	-41.98%	61.25%	20.01%	-	-
Horiz. %	123.62%	117.59%	137.82%	112.29%	193.52%	120.01%	100.00%	-
EY	5.95	6.26	5.34	6.55	3.80	6.13	7.36	-3.48%
YoY %	-4.95%	17.23%	-18.47%	72.37%	-38.01%	-16.71%	-	-
Horiz. %	80.84%	85.05%	72.55%	88.99%	51.63%	83.29%	100.00%	-
DY	1.03	3.47	2.80	1.60	2.39	1.83	1.58	-6.87%
YoY %	-70.32%	23.93%	75.00%	-33.05%	30.60%	15.82%	-	-
Horiz. %	65.19%	219.62%	177.22%	101.27%	151.27%	115.82%	100.00%	-
P/NAPS	4.86	1.97	2.48	2.60	2.40	3.00	4.58	0.99%
YoY %	146.70%	-20.56%	-4.62%	8.33%	-20.00%	-34.50%	-	-
Horiz. %	106.11%	43.01%	54.15%	56.77%	52.40%	65.50%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	15/12/15	16/12/14	17/12/13	13/12/12	16/12/11	15/12/10	16/12/09	-
Price	11.86	4.30	5.80	5.70	4.44	5.45	9.50	-
P/RPS	2.69	1.18	1.56	1.50	1.30	1.61	1.75	7.42%
YoY %	127.97%	-24.36%	4.00%	15.38%	-19.25%	-8.00%	-	-
Horiz. %	153.71%	67.43%	89.14%	85.71%	74.29%	92.00%	100.00%	-
P/EPS	20.52	14.90	19.00	15.42	25.33	15.60	14.10	6.45%
YoY %	37.72%	-21.58%	23.22%	-39.12%	62.37%	10.64%	-	-
Horiz. %	145.53%	105.67%	134.75%	109.36%	179.65%	110.64%	100.00%	-
EY	4.87	6.71	5.26	6.49	3.95	6.41	7.09	-6.06%
YoY %	-27.42%	27.57%	-18.95%	64.30%	-38.38%	-9.59%	-	-
Horiz. %	68.69%	94.64%	74.19%	91.54%	55.71%	90.41%	100.00%	-
DY	0.84	3.72	2.76	1.58	2.48	1.91	1.53	-9.50%
YoY %	-77.42%	34.78%	74.68%	-36.29%	29.84%	24.84%	-	-
Horiz. %	54.90%	243.14%	180.39%	103.27%	162.09%	124.84%	100.00%	-
P/NAPS	5.93	1.84	2.51	2.63	2.31	2.87	4.75	3.76%
YoY %	222.28%	-26.69%	-4.56%	13.85%	-19.51%	-39.58%	-	-
Horiz. %	124.84%	38.74%	52.84%	55.37%	48.63%	60.42%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-10 16:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-10 16:10:00

EMA 5

5 Mins

SELL

2024-05-10 16:10:00

ADX

5 Mins

SELL

2024-05-10 15:50:00

TURTLE SYSTEM 20

5 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

542

PTRANS

PERAK TRANSIT BERHAD

541

HLIND

HONG LEONG INDUSTRIES BHD

536

GENTING

GENTING BHD

336

VSTECS

VSTECS BERHAD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

MYEG

MY E.G. SERVICES BHD

289

TOPGLOV

TOP GLOVE CORPORATION BHD

258

GENM

GENTING MALAYSIA BERHAD

241

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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