[TOPGLOV] YoY TTM Result on 30-Nov-2013 [#1]

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	2,873,822	2,743,158	2,269,008	2,302,645	2,344,186	2,117,250	2,098,641	5.37%
YoY %	4.76%	20.90%	-1.46%	-1.77%	10.72%	0.89%	-	-
Horiz. %	136.94%	130.71%	108.12%	109.72%	111.70%	100.89%	100.00%	-
PBT	370,690	465,754	213,522	233,661	269,494	142,629	262,723	5.90%
YoY %	-20.41%	118.13%	-8.62%	-13.30%	88.95%	-45.71%	-	-
Horiz. %	141.10%	177.28%	81.27%	88.94%	102.58%	54.29%	100.00%	-
Tax	-63,529	-104,663	-32,890	-37,782	-35,768	-31,375	-42,527	6.91%
YoY %	39.30%	-218.22%	12.95%	-5.63%	-14.00%	26.22%	-	-
Horiz. %	149.39%	246.11%	77.34%	88.84%	84.11%	73.78%	100.00%	-
NP	307,161	361,091	180,632	195,879	233,726	111,254	220,196	5.69%
YoY %	-14.94%	99.90%	-7.78%	-16.19%	110.08%	-49.48%	-	-
Horiz. %	139.49%	163.99%	82.03%	88.96%	106.14%	50.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,696	359,446	178,929	189,285	228,786	108,473	216,073	5.94%
YoY %	-14.95%	100.89%	-5.47%	-17.27%	110.92%	-49.80%	-	-
Horiz. %	141.48%	166.35%	82.81%	87.60%	105.88%	50.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.14%	22.47%	15.40%	16.17%	13.27%	22.00%	16.19%	-
YoY %	-23.72%	45.91%	-4.76%	21.85%	-39.68%	35.89%	-	-
Horiz. %	105.87%	138.79%	95.12%	99.88%	81.96%	135.89%	100.00%	-
Total Cost	2,566,661	2,382,067	2,088,376	2,106,766	2,110,460	2,005,996	1,878,445	5.33%
YoY %	7.75%	14.06%	-0.87%	-0.18%	5.21%	6.79%	-	-
Horiz. %	136.64%	126.81%	111.18%	112.15%	112.35%	106.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,917,469	1,243,682	1,451,187	1,432,057	1,342,924	1,187,981	1,174,871	8.49%
YoY %	54.18%	-14.30%	1.34%	6.64%	13.04%	1.12%	-	-
Horiz. %	163.21%	105.86%	123.52%	121.89%	114.30%	101.12%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	181,574	61,802	99,256	99,207	55,658	68,003	64,393	18.84%
YoY %	193.80%	-37.73%	0.05%	78.24%	-18.15%	5.61%	-	-
Horiz. %	281.98%	95.98%	154.14%	154.06%	86.43%	105.61%	100.00%	-
Div Payout %	59.40%	17.19%	55.47%	52.41%	24.33%	62.69%	29.80%	-
YoY %	245.55%	-69.01%	5.84%	115.41%	-61.19%	110.37%	-	-
Horiz. %	199.33%	57.68%	186.14%	175.87%	81.64%	210.37%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	1,917,469	1,243,682	1,451,187	1,432,057	1,342,924	1,187,981	1,174,871	8.49%
YoY %	54.18%	-14.30%	1.34%	6.64%	13.04%	1.12%	-	-
Horiz. %	163.21%	105.86%	123.52%	121.89%	114.30%	101.12%	100.00%	-
NOSH	1,253,247	621,841	620,165	619,938	618,858	618,740	618,353	12.48%
YoY %	101.54%	0.27%	0.04%	0.17%	0.02%	0.06%	-	-
Horiz. %	202.68%	100.56%	100.29%	100.26%	100.08%	100.06%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	10.69%	13.16%	7.96%	8.51%	9.97%	5.25%	10.49%	-
YoY %	-18.77%	65.33%	-6.46%	-14.64%	89.90%	-49.95%	-	-
Horiz. %	101.91%	125.45%	75.88%	81.12%	95.04%	50.05%	100.00%	-
ROE	15.94%	28.90%	12.33%	13.22%	17.04%	9.13%	18.39%	-
YoY %	-44.84%	134.39%	-6.73%	-22.42%	86.64%	-50.35%	-	-
Horiz. %	86.68%	157.15%	67.05%	71.89%	92.66%	49.65%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	229.31	441.13	365.87	371.43	378.79	342.19	339.39	-6.32%
YoY %	-48.02%	20.57%	-1.50%	-1.94%	10.70%	0.83%	-	-
Horiz. %	67.57%	129.98%	107.80%	109.44%	111.61%	100.83%	100.00%	-
EPS	24.39	57.80	28.85	30.53	36.97	17.53	34.94	-5.80%
YoY %	-57.80%	100.35%	-5.50%	-17.42%	110.90%	-49.83%	-	-
Horiz. %	69.81%	165.43%	82.57%	87.38%	105.81%	50.17%	100.00%	-
DPS	14.50	10.00	16.00	16.00	9.00	11.00	10.41	5.67%
YoY %	45.00%	-37.50%	0.00%	77.78%	-18.18%	5.67%	-	-
Horiz. %	139.29%	96.06%	153.70%	153.70%	86.46%	105.67%	100.00%	-
NAPS	1.53	2.00	2.34	2.31	2.17	1.92	1.90	-3.54%
YoY %	-23.50%	-14.53%	1.30%	6.45%	13.02%	1.05%	-	-
Horiz. %	80.53%	105.26%	123.16%	121.58%	114.21%	101.05%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 619,938
RPS	35.01	33.42	27.64	28.05	28.56	25.79	25.57	5.37%
YoY %	4.76%	20.91%	-1.46%	-1.79%	10.74%	0.86%	-	-
Horiz. %	136.92%	130.70%	108.10%	109.70%	111.69%	100.86%	100.00%	-
EPS	3.72	4.38	2.18	2.31	2.79	1.32	2.63	5.94%
YoY %	-15.07%	100.92%	-5.63%	-17.20%	111.36%	-49.81%	-	-
Horiz. %	141.44%	166.54%	82.89%	87.83%	106.08%	50.19%	100.00%	-
DPS	2.21	0.75	1.21	1.21	0.68	0.83	0.78	18.93%
YoY %	194.67%	-38.02%	0.00%	77.94%	-18.07%	6.41%	-	-
Horiz. %	283.33%	96.15%	155.13%	155.13%	87.18%	106.41%	100.00%	-
NAPS	0.2336	0.1515	0.1768	0.1745	0.1636	0.1447	0.1431	8.50%
YoY %	54.19%	-14.31%	1.32%	6.66%	13.06%	1.12%	-	-
Horiz. %	163.24%	105.87%	123.55%	121.94%	114.33%	101.12%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	5.28	9.71	4.61	5.72	5.64	4.61	5.70	-
P/RPS	2.30	2.20	1.26	1.54	1.49	1.35	1.68	5.36%
YoY %	4.55%	74.60%	-18.18%	3.36%	10.37%	-19.64%	-	-
Horiz. %	136.90%	130.95%	75.00%	91.67%	88.69%	80.36%	100.00%	-
P/EPS	21.65	16.80	15.98	18.73	15.26	26.30	16.31	4.82%
YoY %	28.87%	5.13%	-14.68%	22.74%	-41.98%	61.25%	-	-
Horiz. %	132.74%	103.00%	97.98%	114.84%	93.56%	161.25%	100.00%	-
EY	4.62	5.95	6.26	5.34	6.55	3.80	6.13	-4.59%
YoY %	-22.35%	-4.95%	17.23%	-18.47%	72.37%	-38.01%	-	-
Horiz. %	75.37%	97.06%	102.12%	87.11%	106.85%	61.99%	100.00%	-
DY	2.75	1.03	3.47	2.80	1.60	2.39	1.83	7.01%
YoY %	166.99%	-70.32%	23.93%	75.00%	-33.05%	30.60%	-	-
Horiz. %	150.27%	56.28%	189.62%	153.01%	87.43%	130.60%	100.00%	-
P/NAPS	3.45	4.86	1.97	2.48	2.60	2.40	3.00	2.35%
YoY %	-29.01%	146.70%	-20.56%	-4.62%	8.33%	-20.00%	-	-
Horiz. %	115.00%	162.00%	65.67%	82.67%	86.67%	80.00%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	15/12/16	15/12/15	16/12/14	17/12/13	13/12/12	16/12/11	15/12/10	-
Price	5.06	11.86	4.30	5.80	5.70	4.44	5.45	-
P/RPS	2.21	2.69	1.18	1.56	1.50	1.30	1.61	5.41%
YoY %	-17.84%	127.97%	-24.36%	4.00%	15.38%	-19.25%	-	-
Horiz. %	137.27%	167.08%	73.29%	96.89%	93.17%	80.75%	100.00%	-
P/EPS	20.74	20.52	14.90	19.00	15.42	25.33	15.60	4.85%
YoY %	1.07%	37.72%	-21.58%	23.22%	-39.12%	62.37%	-	-
Horiz. %	132.95%	131.54%	95.51%	121.79%	98.85%	162.37%	100.00%	-
EY	4.82	4.87	6.71	5.26	6.49	3.95	6.41	-4.63%
YoY %	-1.03%	-27.42%	27.57%	-18.95%	64.30%	-38.38%	-	-
Horiz. %	75.20%	75.98%	104.68%	82.06%	101.25%	61.62%	100.00%	-
DY	2.87	0.84	3.72	2.76	1.58	2.48	1.91	7.01%
YoY %	241.67%	-77.42%	34.78%	74.68%	-36.29%	29.84%	-	-
Horiz. %	150.26%	43.98%	194.76%	144.50%	82.72%	129.84%	100.00%	-
P/NAPS	3.31	5.93	1.84	2.51	2.63	2.31	2.87	2.40%
YoY %	-44.18%	222.28%	-26.69%	-4.56%	13.85%	-19.51%	-	-
Horiz. %	115.33%	206.62%	64.11%	87.46%	91.64%	80.49%	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 - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 15:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-03 15:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-03 15:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 15:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-03 14:55:00

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

PTRANS

PERAK TRANSIT BERHAD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

274

CAPITALA

CAPITAL A BERHAD

233

DNEX

DAGANG NEXCHANGE BERHAD

221

PBBANK

PUBLIC BANK BHD

214

YTL

YTL CORPORATION BHD

211

Daily Stocks

HSI-CXG

0.17

+0.045

291,215,200

HSI-HUT

0.23

-0.04

158,860,800

INGENIEU

0.12

-0.01

154,002,300

INIX-OR

0.02

0.00

141,839,900

FITTERS

0.05

0.00

138,097,000

BPURI

0.07

-0.005

77,961,000

TWL

0.03

0.00

77,324,300

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-HS2

0.125

-0.035

43,838,000

More active Stocks

ALLIANZ-PA

22.40

+0.88

100

DLADY

34.20

+0.50

20,700

AJI

20.14

+0.40

929,400

SAM

5.14

+0.31

1,043,700

TENAGA

12.32

+0.30

10,477,700

NESTLE

128.20

+0.30

26,800

HUMEIND-LA

4.18

+0.30

3,600

HLFG

17.12

+0.22

145,200

ARKA

1.97

+0.21

103,000

HSI-CVV

0.95

+0.165

28,100

More gainer Stocks

HSI-HWB

0.215

-0.255

300,400

KLK

23.04

-0.20

616,700

APOLLO

6.85

-0.19

207,800

GESHEN

4.05

-0.14

102,900

NIO-C8

0.03

-0.135

48,500

TAANN

4.12

-0.12

433,000

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HWC

0.085

-0.115

40,000

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