[TOPGLOV] YoY TTM Result on 31-Aug-2012 [#4]

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
TTM Result
Revenue	2,510,510	2,275,366	2,313,234	2,314,454	2,053,916	2,079,432	1,529,077	8.61%
YoY %	10.33%	-1.64%	-0.05%	12.68%	-1.23%	35.99%	-	-
Horiz. %	164.18%	148.81%	151.28%	151.36%	134.32%	135.99%	100.00%	-
PBT	363,538	216,310	242,204	240,702	145,443	304,961	221,992	8.56%
YoY %	68.06%	-10.69%	0.62%	65.50%	-52.31%	37.37%	-	-
Horiz. %	163.76%	97.44%	109.10%	108.43%	65.52%	137.37%	100.00%	-
Tax	-82,346	-32,745	-39,375	-33,417	-30,311	-54,550	-53,922	7.30%
YoY %	-151.48%	16.84%	-17.83%	-10.25%	44.43%	-1.16%	-	-
Horiz. %	152.71%	60.73%	73.02%	61.97%	56.21%	101.16%	100.00%	-
NP	281,192	183,565	202,829	207,285	115,132	250,411	168,070	8.95%
YoY %	53.18%	-9.50%	-2.15%	80.04%	-54.02%	48.99%	-	-
Horiz. %	167.31%	109.22%	120.68%	123.33%	68.50%	148.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,781	180,523	196,500	202,726	113,091	245,231	169,133	8.74%
YoY %	54.98%	-8.13%	-3.07%	79.26%	-53.88%	44.99%	-	-
Horiz. %	165.42%	106.73%	116.18%	119.86%	66.87%	144.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	15.14%	16.26%	13.88%	20.84%	17.89%	24.29%	-
YoY %	49.60%	-6.89%	17.15%	-33.40%	16.49%	-26.35%	-	-
Horiz. %	93.25%	62.33%	66.94%	57.14%	85.80%	73.65%	100.00%	-
Total Cost	2,229,318	2,091,801	2,110,405	2,107,169	1,938,784	1,829,021	1,361,007	8.56%
YoY %	6.57%	-0.88%	0.15%	8.69%	6.00%	34.39%	-	-
Horiz. %	163.80%	153.70%	155.06%	154.82%	142.45%	134.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,236,438	1,395,729	1,346,330	1,280,154	1,143,580	1,117,315	592,606	13.03%
YoY %	-11.41%	3.67%	5.17%	11.94%	2.35%	88.54%	-	-
Horiz. %	208.64%	235.52%	227.19%	216.02%	192.97%	188.54%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	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 %	22.09%	54.98%	50.49%	27.46%	60.13%	26.26%	25.33%	-
YoY %	-59.82%	8.89%	83.87%	-54.33%	128.98%	3.67%	-	-
Horiz. %	87.21%	217.05%	199.33%	108.41%	237.39%	103.67%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Equity
Net Worth	1,236,438	1,395,729	1,346,330	1,280,154	1,143,580	1,117,315	592,606	13.03%
YoY %	-11.41%	3.67%	5.17%	11.94%	2.35%	88.54%	-	-
Horiz. %	208.64%	235.52%	227.19%	216.02%	192.97%	188.54%	100.00%	-
NOSH	618,219	620,324	620,428	618,432	618,151	617,301	296,303	13.03%
YoY %	-0.34%	-0.02%	0.32%	0.05%	0.14%	108.33%	-	-
Horiz. %	208.64%	209.35%	209.39%	208.72%	208.62%	208.33%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Ratio Analysis
NP Margin	11.20%	8.07%	8.77%	8.96%	5.61%	12.04%	10.99%	-
YoY %	38.79%	-7.98%	-2.12%	59.71%	-53.41%	9.55%	-	-
Horiz. %	101.91%	73.43%	79.80%	81.53%	51.05%	109.55%	100.00%	-
ROE	22.63%	12.93%	14.60%	15.84%	9.89%	21.95%	28.54%	-
YoY %	75.02%	-11.44%	-7.83%	60.16%	-54.94%	-23.09%	-	-
Horiz. %	79.29%	45.30%	51.16%	55.50%	34.65%	76.91%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Per Share
RPS	406.09	366.80	372.84	374.25	332.27	336.86	516.05	-3.91%
YoY %	10.71%	-1.62%	-0.38%	12.63%	-1.36%	-34.72%	-	-
Horiz. %	78.69%	71.08%	72.25%	72.52%	64.39%	65.28%	100.00%	-
EPS	45.26	29.10	31.67	32.78	18.30	39.73	57.08	-3.79%
YoY %	55.53%	-8.11%	-3.39%	79.13%	-53.94%	-30.40%	-	-
Horiz. %	79.29%	50.98%	55.48%	57.43%	32.06%	69.60%	100.00%	-
DPS	10.00	16.00	16.00	9.00	11.00	10.43	14.50	-6.00%
YoY %	-37.50%	0.00%	77.78%	-18.18%	5.47%	-28.07%	-	-
Horiz. %	68.97%	110.34%	110.34%	62.07%	75.86%	71.93%	100.00%	-
NAPS	2.00	2.25	2.17	2.07	1.85	1.81	2.00	0.00%
YoY %	-11.11%	3.69%	4.83%	11.89%	2.21%	-9.50%	-	-
Horiz. %	100.00%	112.50%	108.50%	103.50%	92.50%	90.50%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 618,432
RPS	30.59	27.72	28.18	28.20	25.02	25.33	18.63	8.61%
YoY %	10.35%	-1.63%	-0.07%	12.71%	-1.22%	35.96%	-	-
Horiz. %	164.20%	148.79%	151.26%	151.37%	134.30%	135.96%	100.00%	-
EPS	3.41	2.20	2.39	2.47	1.38	2.99	2.06	8.75%
YoY %	55.00%	-7.95%	-3.24%	78.99%	-53.85%	45.15%	-	-
Horiz. %	165.53%	106.80%	116.02%	119.90%	66.99%	145.15%	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	0.1506	0.17	0.164	0.156	0.1393	0.1361	0.0722	13.02%
YoY %	-11.41%	3.66%	5.13%	11.99%	2.35%	88.50%	-	-
Horiz. %	208.59%	235.46%	227.15%	216.07%	192.94%	188.50%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/15	29/08/14	30/08/13	30/08/12	29/08/11	30/08/10	28/08/09	-
Price	7.72	4.79	6.14	5.29	4.86	6.07	6.95	-
P/RPS	1.90	1.31	1.65	1.41	1.46	1.80	1.35	5.85%
YoY %	45.04%	-20.61%	17.02%	-3.42%	-18.89%	33.33%	-	-
Horiz. %	140.74%	97.04%	122.22%	104.44%	108.15%	133.33%	100.00%	-
P/EPS	17.06	16.46	19.39	16.14	26.56	15.28	12.18	5.77%
YoY %	3.65%	-15.11%	20.14%	-39.23%	73.82%	25.45%	-	-
Horiz. %	140.07%	135.14%	159.20%	132.51%	218.06%	125.45%	100.00%	-
EY	5.86	6.08	5.16	6.20	3.76	6.54	8.21	-5.46%
YoY %	-3.62%	17.83%	-16.77%	64.89%	-42.51%	-20.34%	-	-
Horiz. %	71.38%	74.06%	62.85%	75.52%	45.80%	79.66%	100.00%	-
DY	1.30	3.34	2.61	1.70	2.26	1.72	2.09	-7.60%
YoY %	-61.08%	27.97%	53.53%	-24.78%	31.40%	-17.70%	-	-
Horiz. %	62.20%	159.81%	124.88%	81.34%	108.13%	82.30%	100.00%	-
P/NAPS	3.86	2.13	2.83	2.56	2.63	3.35	3.48	1.74%
YoY %	81.22%	-24.73%	10.55%	-2.66%	-21.49%	-3.74%	-	-
Horiz. %	110.92%	61.21%	81.32%	73.56%	75.57%	96.26%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	15/10/15	14/10/14	11/10/13	11/10/12	11/10/11	06/10/10	08/10/09	-
Price	8.44	4.81	6.15	5.15	4.07	5.69	8.15	-
P/RPS	2.08	1.31	1.65	1.38	1.22	1.69	1.58	4.68%
YoY %	58.78%	-20.61%	19.57%	13.11%	-27.81%	6.96%	-	-
Horiz. %	131.65%	82.91%	104.43%	87.34%	77.22%	106.96%	100.00%	-
P/EPS	18.65	16.53	19.42	15.71	22.25	14.32	14.28	4.54%
YoY %	12.83%	-14.88%	23.62%	-29.39%	55.38%	0.28%	-	-
Horiz. %	130.60%	115.76%	135.99%	110.01%	155.81%	100.28%	100.00%	-
EY	5.36	6.05	5.15	6.37	4.50	6.98	7.00	-4.34%
YoY %	-11.40%	17.48%	-19.15%	41.56%	-35.53%	-0.29%	-	-
Horiz. %	76.57%	86.43%	73.57%	91.00%	64.29%	99.71%	100.00%	-
DY	1.18	3.33	2.60	1.75	2.70	1.83	1.78	-6.61%
YoY %	-64.56%	28.08%	48.57%	-35.19%	47.54%	2.81%	-	-
Horiz. %	66.29%	187.08%	146.07%	98.31%	151.69%	102.81%	100.00%	-
P/NAPS	4.22	2.14	2.83	2.49	2.20	3.14	4.08	0.56%
YoY %	97.20%	-24.38%	13.65%	13.18%	-29.94%	-23.04%	-	-
Horiz. %	103.43%	52.45%	69.36%	61.03%	53.92%	76.96%	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

357

PTRANS

PERAK TRANSIT BERHAD

348

HLIND

HONG LEONG INDUSTRIES BHD

337

SAPNRG

SAPURA ENERGY BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

273

YTLPOWR

YTL POWER INTERNATIONAL BHD

258

MYEG

MY E.G. SERVICES BHD

226

GENTING

GENTING BHD

212

PBBANK

PUBLIC BANK BHD

183

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

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