[TOPGLOV] YoY TTM Result on 30-Nov-2017 [#1]

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
TTM Result
Revenue	10,786,470	4,748,894	4,537,835	3,561,709	2,873,822	2,743,158	2,269,008	29.63%
YoY %	127.14%	4.65%	27.41%	23.94%	4.76%	20.90%	-	-
Horiz. %	475.38%	209.29%	199.99%	156.97%	126.66%	120.90%	100.00%	-
PBT	5,271,473	414,321	542,599	415,339	370,690	465,754	213,522	70.55%
YoY %	1,172.32%	-23.64%	30.64%	12.04%	-20.41%	118.13%	-	-
Horiz. %	2,468.82%	194.04%	254.12%	194.52%	173.61%	218.13%	100.00%	-
Tax	-1,074,226	-40,623	-99,572	-50,459	-63,529	-104,663	-32,890	78.69%
YoY %	-2,544.38%	59.20%	-97.33%	20.57%	39.30%	-218.22%	-	-
Horiz. %	3,266.12%	123.51%	302.74%	153.42%	193.16%	318.22%	100.00%	-
NP	4,197,247	373,698	443,027	364,880	307,161	361,091	180,632	68.84%
YoY %	1,023.17%	-15.65%	21.42%	18.79%	-14.94%	99.90%	-	-
Horiz. %	2,323.65%	206.88%	245.26%	202.00%	170.05%	199.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,131,348	371,935	438,228	364,834	305,696	359,446	178,929	68.66%
YoY %	1,010.77%	-15.13%	20.12%	19.35%	-14.95%	100.89%	-	-
Horiz. %	2,308.93%	207.87%	244.92%	203.90%	170.85%	200.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.38%	9.80%	18.35%	12.15%	17.14%	22.47%	15.40%	-
YoY %	107.96%	-46.59%	51.03%	-29.11%	-23.72%	45.91%	-	-
Horiz. %	132.34%	63.64%	119.16%	78.90%	111.30%	145.91%	100.00%	-
Total Cost	6,589,223	4,375,196	4,094,808	3,196,829	2,566,661	2,382,067	2,088,376	21.08%
YoY %	50.60%	6.85%	28.09%	24.55%	7.75%	14.06%	-	-
Horiz. %	315.52%	209.50%	196.08%	153.08%	122.90%	114.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,530,804	2,580,559	2,477,618	2,107,270	1,917,469	1,243,682	1,451,187	24.95%
YoY %	114.33%	4.15%	17.57%	9.90%	54.18%	-14.30%	-	-
Horiz. %	381.12%	177.82%	170.73%	145.21%	132.13%	85.70%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Dividend
Div	2,266,998	191,826	215,746	181,722	181,574	61,802	99,256	68.36%
YoY %	1,081.80%	-11.09%	18.72%	0.08%	193.80%	-37.73%	-	-
Horiz. %	2,283.99%	193.26%	217.36%	183.08%	182.94%	62.27%	100.00%	-
Div Payout %	54.87%	51.58%	49.23%	49.81%	59.40%	17.19%	55.47%	-
YoY %	6.38%	4.77%	-1.16%	-16.14%	245.55%	-69.01%	-	-
Horiz. %	98.92%	92.99%	88.75%	89.80%	107.08%	30.99%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Equity
Net Worth	5,530,804	2,580,559	2,477,618	2,107,270	1,917,469	1,243,682	1,451,187	24.95%
YoY %	114.33%	4.15%	17.57%	9.90%	54.18%	-14.30%	-	-
Horiz. %	381.12%	177.82%	170.73%	145.21%	132.13%	85.70%	100.00%	-
NOSH	8,196,499	2,560,589	2,560,536	1,256,979	1,253,247	621,841	620,165	53.70%
YoY %	220.10%	0.00%	103.71%	0.30%	101.54%	0.27%	-	-
Horiz. %	1,321.66%	412.89%	412.88%	202.68%	202.08%	100.27%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Ratio Analysis
NP Margin	38.91%	7.87%	9.76%	10.24%	10.69%	13.16%	7.96%	-
YoY %	394.41%	-19.36%	-4.69%	-4.21%	-18.77%	65.33%	-	-
Horiz. %	488.82%	98.87%	122.61%	128.64%	134.30%	165.33%	100.00%	-
ROE	74.70%	14.41%	17.69%	17.31%	15.94%	28.90%	12.33%	-
YoY %	418.39%	-18.54%	2.20%	8.59%	-44.84%	134.39%	-	-
Horiz. %	605.84%	116.87%	143.47%	140.39%	129.28%	234.39%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Per Share
RPS	134.57	185.87	177.66	283.95	229.31	441.13	365.87	-15.34%
YoY %	-27.60%	4.62%	-37.43%	23.83%	-48.02%	20.57%	-	-
Horiz. %	36.78%	50.80%	48.56%	77.61%	62.68%	120.57%	100.00%	-
EPS	51.54	14.56	17.16	29.09	24.39	57.80	28.85	10.14%
YoY %	253.98%	-15.15%	-41.01%	19.27%	-57.80%	100.35%	-	-
Horiz. %	178.65%	50.47%	59.48%	100.83%	84.54%	200.35%	100.00%	-
DPS	28.28	7.50	8.45	14.50	14.50	10.00	16.00	9.94%
YoY %	277.07%	-11.24%	-41.72%	0.00%	45.00%	-37.50%	-	-
Horiz. %	176.75%	46.88%	52.81%	90.62%	90.62%	62.50%	100.00%	-
NAPS	0.69	1.01	0.97	1.68	1.53	2.00	2.34	-18.40%
YoY %	-31.68%	4.12%	-42.26%	9.80%	-23.50%	-14.53%	-	-
Horiz. %	29.49%	43.16%	41.45%	71.79%	65.38%	85.47%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,256,979
RPS	131.41	57.86	55.29	43.39	35.01	33.42	27.64	29.64%
YoY %	127.12%	4.65%	27.43%	23.94%	4.76%	20.91%	-	-
Horiz. %	475.43%	209.33%	200.04%	156.98%	126.66%	120.91%	100.00%	-
EPS	50.33	4.53	5.34	4.44	3.72	4.38	2.18	68.66%
YoY %	1,011.04%	-15.17%	20.27%	19.35%	-15.07%	100.92%	-	-
Horiz. %	2,308.72%	207.80%	244.95%	203.67%	170.64%	200.92%	100.00%	-
DPS	27.62	2.34	2.63	2.21	2.21	0.75	1.21	68.34%
YoY %	1,080.34%	-11.03%	19.00%	0.00%	194.67%	-38.02%	-	-
Horiz. %	2,282.64%	193.39%	217.36%	182.64%	182.64%	61.98%	100.00%	-
NAPS	0.6738	0.3144	0.3019	0.2567	0.2336	0.1515	0.1768	24.95%
YoY %	114.31%	4.14%	17.61%	9.89%	54.19%	-14.31%	-	-
Horiz. %	381.11%	177.83%	170.76%	145.19%	132.13%	85.69%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	-
Price	7.12	4.50	5.97	6.73	5.28	9.71	4.61	-
P/RPS	5.29	2.42	3.36	2.37	2.30	2.20	1.26	26.98%
YoY %	118.60%	-27.98%	41.77%	3.04%	4.55%	74.60%	-	-
Horiz. %	419.84%	192.06%	266.67%	188.10%	182.54%	174.60%	100.00%	-
P/EPS	13.81	30.91	34.80	23.14	21.65	16.80	15.98	-2.40%
YoY %	-55.32%	-11.18%	50.39%	6.88%	28.87%	5.13%	-	-
Horiz. %	86.42%	193.43%	217.77%	144.81%	135.48%	105.13%	100.00%	-
EY	7.24	3.23	2.87	4.32	4.62	5.95	6.26	2.45%
YoY %	124.15%	12.54%	-33.56%	-6.49%	-22.35%	-4.95%	-	-
Horiz. %	115.65%	51.60%	45.85%	69.01%	73.80%	95.05%	100.00%	-
DY	3.97	1.67	1.41	2.15	2.75	1.03	3.47	2.26%
YoY %	137.72%	18.44%	-34.42%	-21.82%	166.99%	-70.32%	-	-
Horiz. %	114.41%	48.13%	40.63%	61.96%	79.25%	29.68%	100.00%	-
P/NAPS	10.32	4.46	6.15	4.01	3.45	4.86	1.97	31.75%
YoY %	131.39%	-27.48%	53.37%	16.23%	-29.01%	146.70%	-	-
Horiz. %	523.86%	226.40%	312.18%	203.55%	175.13%	246.70%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Announcement Date
Date	09/12/20	17/12/19	17/12/18	19/12/17	15/12/16	15/12/15	16/12/14	-
Price	6.84	4.66	5.74	7.48	5.06	11.86	4.30	-
P/RPS	5.08	2.51	3.23	2.63	2.21	2.69	1.18	27.51%
YoY %	102.39%	-22.29%	22.81%	19.00%	-17.84%	127.97%	-	-
Horiz. %	430.51%	212.71%	273.73%	222.88%	187.29%	227.97%	100.00%	-
P/EPS	13.27	32.01	33.46	25.72	20.74	20.52	14.90	-1.91%
YoY %	-58.54%	-4.33%	30.09%	24.01%	1.07%	37.72%	-	-
Horiz. %	89.06%	214.83%	224.56%	172.62%	139.19%	137.72%	100.00%	-
EY	7.54	3.12	2.99	3.89	4.82	4.87	6.71	1.96%
YoY %	141.67%	4.35%	-23.14%	-19.29%	-1.03%	-27.42%	-	-
Horiz. %	112.37%	46.50%	44.56%	57.97%	71.83%	72.58%	100.00%	-
DY	4.13	1.61	1.47	1.94	2.87	0.84	3.72	1.75%
YoY %	156.52%	9.52%	-24.23%	-32.40%	241.67%	-77.42%	-	-
Horiz. %	111.02%	43.28%	39.52%	52.15%	77.15%	22.58%	100.00%	-
P/NAPS	9.91	4.61	5.92	4.45	3.31	5.93	1.84	32.36%
YoY %	114.97%	-22.13%	33.03%	34.44%	-44.18%	222.28%	-	-
Horiz. %	538.59%	250.54%	321.74%	241.85%	179.89%	322.28%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:40:00

EMA 5

5 Mins

SELL

2024-04-25 16:35:00

EMA 5

5 Mins

BUY

2024-04-25 16:00:00

EMA 5

Hourly

SELL

2024-04-25 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-04-25 15:30:00

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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

394

PTRANS

PERAK TRANSIT BERHAD

380

HLIND

HONG LEONG INDUSTRIES BHD

374

SAPNRG

SAPURA ENERGY BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

DNEX

DAGANG NEXCHANGE BERHAD

277

MYEG

MY E.G. SERVICES BHD

239

GENTING

GENTING BHD

224

MAYBANK

MALAYAN BANKING BHD

195

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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