[TOPGLOV] YoY TTM Result on 30-Nov-2016 [#1]

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
TTM Result
Revenue	4,748,894	4,537,835	3,561,709	2,873,822	2,743,158	2,269,008	2,302,645	12.81%
YoY %	4.65%	27.41%	23.94%	4.76%	20.90%	-1.46%	-	-
Horiz. %	206.24%	197.07%	154.68%	124.81%	119.13%	98.54%	100.00%	-
PBT	414,321	542,599	415,339	370,690	465,754	213,522	233,661	10.01%
YoY %	-23.64%	30.64%	12.04%	-20.41%	118.13%	-8.62%	-	-
Horiz. %	177.32%	232.22%	177.75%	158.64%	199.33%	91.38%	100.00%	-
Tax	-40,623	-99,572	-50,459	-63,529	-104,663	-32,890	-37,782	1.21%
YoY %	59.20%	-97.33%	20.57%	39.30%	-218.22%	12.95%	-	-
Horiz. %	107.52%	263.54%	133.55%	168.15%	277.02%	87.05%	100.00%	-
NP	373,698	443,027	364,880	307,161	361,091	180,632	195,879	11.36%
YoY %	-15.65%	21.42%	18.79%	-14.94%	99.90%	-7.78%	-	-
Horiz. %	190.78%	226.17%	186.28%	156.81%	184.34%	92.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,935	438,228	364,834	305,696	359,446	178,929	189,285	11.91%
YoY %	-15.13%	20.12%	19.35%	-14.95%	100.89%	-5.47%	-	-
Horiz. %	196.49%	231.52%	192.74%	161.50%	189.90%	94.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.80%	18.35%	12.15%	17.14%	22.47%	15.40%	16.17%	-
YoY %	-46.59%	51.03%	-29.11%	-23.72%	45.91%	-4.76%	-	-
Horiz. %	60.61%	113.48%	75.14%	106.00%	138.96%	95.24%	100.00%	-
Total Cost	4,375,196	4,094,808	3,196,829	2,566,661	2,382,067	2,088,376	2,106,766	12.94%
YoY %	6.85%	28.09%	24.55%	7.75%	14.06%	-0.87%	-	-
Horiz. %	207.67%	194.36%	151.74%	121.83%	113.07%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,580,559	2,477,618	2,107,270	1,917,469	1,243,682	1,451,187	1,432,057	10.30%
YoY %	4.15%	17.57%	9.90%	54.18%	-14.30%	1.34%	-	-
Horiz. %	180.20%	173.01%	147.15%	133.90%	86.85%	101.34%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Dividend
Div	191,826	215,746	181,722	181,574	61,802	99,256	99,207	11.61%
YoY %	-11.09%	18.72%	0.08%	193.80%	-37.73%	0.05%	-	-
Horiz. %	193.36%	217.47%	183.17%	183.03%	62.30%	100.05%	100.00%	-
Div Payout %	51.58%	49.23%	49.81%	59.40%	17.19%	55.47%	52.41%	-
YoY %	4.77%	-1.16%	-16.14%	245.55%	-69.01%	5.84%	-	-
Horiz. %	98.42%	93.93%	95.04%	113.34%	32.80%	105.84%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Equity
Net Worth	2,580,559	2,477,618	2,107,270	1,917,469	1,243,682	1,451,187	1,432,057	10.30%
YoY %	4.15%	17.57%	9.90%	54.18%	-14.30%	1.34%	-	-
Horiz. %	180.20%	173.01%	147.15%	133.90%	86.85%	101.34%	100.00%	-
NOSH	2,560,589	2,560,536	1,256,979	1,253,247	621,841	620,165	619,938	26.65%
YoY %	0.00%	103.71%	0.30%	101.54%	0.27%	0.04%	-	-
Horiz. %	413.04%	413.03%	202.76%	202.16%	100.31%	100.04%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Ratio Analysis
NP Margin	7.87%	9.76%	10.24%	10.69%	13.16%	7.96%	8.51%	-
YoY %	-19.36%	-4.69%	-4.21%	-18.77%	65.33%	-6.46%	-	-
Horiz. %	92.48%	114.69%	120.33%	125.62%	154.64%	93.54%	100.00%	-
ROE	14.41%	17.69%	17.31%	15.94%	28.90%	12.33%	13.22%	-
YoY %	-18.54%	2.20%	8.59%	-44.84%	134.39%	-6.73%	-	-
Horiz. %	109.00%	133.81%	130.94%	120.57%	218.61%	93.27%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Per Share
RPS	185.87	177.66	283.95	229.31	441.13	365.87	371.43	-10.89%
YoY %	4.62%	-37.43%	23.83%	-48.02%	20.57%	-1.50%	-	-
Horiz. %	50.04%	47.83%	76.45%	61.74%	118.77%	98.50%	100.00%	-
EPS	14.56	17.16	29.09	24.39	57.80	28.85	30.53	-11.60%
YoY %	-15.15%	-41.01%	19.27%	-57.80%	100.35%	-5.50%	-	-
Horiz. %	47.69%	56.21%	95.28%	79.89%	189.32%	94.50%	100.00%	-
DPS	7.50	8.45	14.50	14.50	10.00	16.00	16.00	-11.85%
YoY %	-11.24%	-41.72%	0.00%	45.00%	-37.50%	0.00%	-	-
Horiz. %	46.88%	52.81%	90.62%	90.62%	62.50%	100.00%	100.00%	-
NAPS	1.01	0.97	1.68	1.53	2.00	2.34	2.31	-12.87%
YoY %	4.12%	-42.26%	9.80%	-23.50%	-14.53%	1.30%	-	-
Horiz. %	43.72%	41.99%	72.73%	66.23%	86.58%	101.30%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,253,247
RPS	57.86	55.29	43.39	35.01	33.42	27.64	28.05	12.81%
YoY %	4.65%	27.43%	23.94%	4.76%	20.91%	-1.46%	-	-
Horiz. %	206.27%	197.11%	154.69%	124.81%	119.14%	98.54%	100.00%	-
EPS	4.53	5.34	4.44	3.72	4.38	2.18	2.31	11.87%
YoY %	-15.17%	20.27%	19.35%	-15.07%	100.92%	-5.63%	-	-
Horiz. %	196.10%	231.17%	192.21%	161.04%	189.61%	94.37%	100.00%	-
DPS	2.34	2.63	2.21	2.21	0.75	1.21	1.21	11.61%
YoY %	-11.03%	19.00%	0.00%	194.67%	-38.02%	0.00%	-	-
Horiz. %	193.39%	217.36%	182.64%	182.64%	61.98%	100.00%	100.00%	-
NAPS	0.3144	0.3019	0.2567	0.2336	0.1515	0.1768	0.1745	10.30%
YoY %	4.14%	17.61%	9.89%	54.19%	-14.31%	1.32%	-	-
Horiz. %	180.17%	173.01%	147.11%	133.87%	86.82%	101.32%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	-
Price	4.50	5.97	6.73	5.28	9.71	4.61	5.72	-
P/RPS	2.42	3.36	2.37	2.30	2.20	1.26	1.54	7.82%
YoY %	-27.98%	41.77%	3.04%	4.55%	74.60%	-18.18%	-	-
Horiz. %	157.14%	218.18%	153.90%	149.35%	142.86%	81.82%	100.00%	-
P/EPS	30.91	34.80	23.14	21.65	16.80	15.98	18.73	8.70%
YoY %	-11.18%	50.39%	6.88%	28.87%	5.13%	-14.68%	-	-
Horiz. %	165.03%	185.80%	123.55%	115.59%	89.70%	85.32%	100.00%	-
EY	3.23	2.87	4.32	4.62	5.95	6.26	5.34	-8.03%
YoY %	12.54%	-33.56%	-6.49%	-22.35%	-4.95%	17.23%	-	-
Horiz. %	60.49%	53.75%	80.90%	86.52%	111.42%	117.23%	100.00%	-
DY	1.67	1.41	2.15	2.75	1.03	3.47	2.80	-8.24%
YoY %	18.44%	-34.42%	-21.82%	166.99%	-70.32%	23.93%	-	-
Horiz. %	59.64%	50.36%	76.79%	98.21%	36.79%	123.93%	100.00%	-
P/NAPS	4.46	6.15	4.01	3.45	4.86	1.97	2.48	10.27%
YoY %	-27.48%	53.37%	16.23%	-29.01%	146.70%	-20.56%	-	-
Horiz. %	179.84%	247.98%	161.69%	139.11%	195.97%	79.44%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Announcement Date
Date	17/12/19	17/12/18	19/12/17	15/12/16	15/12/15	16/12/14	17/12/13	-
Price	4.66	5.74	7.48	5.06	11.86	4.30	5.80	-
P/RPS	2.51	3.23	2.63	2.21	2.69	1.18	1.56	8.24%
YoY %	-22.29%	22.81%	19.00%	-17.84%	127.97%	-24.36%	-	-
Horiz. %	160.90%	207.05%	168.59%	141.67%	172.44%	75.64%	100.00%	-
P/EPS	32.01	33.46	25.72	20.74	20.52	14.90	19.00	9.07%
YoY %	-4.33%	30.09%	24.01%	1.07%	37.72%	-21.58%	-	-
Horiz. %	168.47%	176.11%	135.37%	109.16%	108.00%	78.42%	100.00%	-
EY	3.12	2.99	3.89	4.82	4.87	6.71	5.26	-8.33%
YoY %	4.35%	-23.14%	-19.29%	-1.03%	-27.42%	27.57%	-	-
Horiz. %	59.32%	56.84%	73.95%	91.63%	92.59%	127.57%	100.00%	-
DY	1.61	1.47	1.94	2.87	0.84	3.72	2.76	-8.58%
YoY %	9.52%	-24.23%	-32.40%	241.67%	-77.42%	34.78%	-	-
Horiz. %	58.33%	53.26%	70.29%	103.99%	30.43%	134.78%	100.00%	-
P/NAPS	4.61	5.92	4.45	3.31	5.93	1.84	2.51	10.65%
YoY %	-22.13%	33.03%	34.44%	-44.18%	222.28%	-26.69%	-	-
Horiz. %	183.67%	235.86%	177.29%	131.87%	236.25%	73.31%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:50:00

ADX

5 Mins

SELL

2024-04-19 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-19 16:40:00

TURTLE SYSTEM 20

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

715

PTRANS

PERAK TRANSIT BERHAD

579

MPI

MALAYSIAN PACIFIC INDUSTRIES

573

HLIND

HONG LEONG INDUSTRIES BHD

532

MAYBANK

MALAYAN BANKING BHD

525

PBBANK

PUBLIC BANK BHD

375

YTLPOWR

YTL POWER INTERNATIONAL BHD

369

GENTING

GENTING BHD

355

HIBISCS

HIBISCUS PETROLEUM BHD

348

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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