[TOPGLOV] YoY TTM Result on 31-May-2015 [#3]

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
TTM Result
Revenue	3,899,545	3,228,875	2,875,846	2,380,176	2,244,414	2,372,400	2,248,965	9.60%
YoY %	20.77%	12.28%	20.82%	6.05%	-5.39%	5.49%	-	-
Horiz. %	173.39%	143.57%	127.87%	105.83%	99.80%	105.49%	100.00%	-
PBT	479,840	359,764	501,172	278,466	234,121	241,771	209,134	14.83%
YoY %	33.38%	-28.22%	79.98%	18.94%	-3.16%	15.61%	-	-
Horiz. %	229.44%	172.03%	239.64%	133.15%	111.95%	115.61%	100.00%	-
Tax	-46,335	-59,546	-101,017	-54,089	-45,905	-24,216	-40,819	2.13%
YoY %	22.19%	41.05%	-86.76%	-17.83%	-89.56%	40.67%	-	-
Horiz. %	113.51%	145.88%	247.48%	132.51%	112.46%	59.33%	100.00%	-
NP	433,505	300,218	400,155	224,377	188,216	217,555	168,315	17.07%
YoY %	44.40%	-24.97%	78.34%	19.21%	-13.49%	29.25%	-	-
Horiz. %	257.56%	178.37%	237.74%	133.31%	111.82%	129.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	430,648	299,722	398,166	223,345	182,626	212,107	164,731	17.36%
YoY %	43.68%	-24.72%	78.27%	22.30%	-13.90%	28.76%	-	-
Horiz. %	261.42%	181.95%	241.71%	135.58%	110.86%	128.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.66%	16.55%	20.16%	19.42%	19.61%	10.02%	19.52%	-
YoY %	-41.63%	-17.91%	3.81%	-0.97%	95.71%	-48.67%	-	-
Horiz. %	49.49%	84.78%	103.28%	99.49%	100.46%	51.33%	100.00%	-
Total Cost	3,466,040	2,928,657	2,475,691	2,155,799	2,056,198	2,154,845	2,080,650	8.87%
YoY %	18.35%	18.30%	14.84%	4.84%	-4.58%	3.57%	-	-
Horiz. %	166.58%	140.76%	118.99%	103.61%	98.82%	103.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,236,463	1,905,221	1,764,788	1,235,453	1,346,257	1,344,431	1,206,086	10.83%
YoY %	17.39%	7.96%	42.85%	-8.23%	0.14%	11.47%	-	-
Horiz. %	185.43%	157.97%	146.32%	102.43%	111.62%	111.47%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Dividend
Div	194,467	181,683	112,190	80,538	99,266	99,027	37,089	31.78%
YoY %	7.04%	61.94%	39.30%	-18.87%	0.24%	167.00%	-	-
Horiz. %	524.33%	489.86%	302.49%	217.15%	267.64%	267.00%	100.00%	-
Div Payout %	45.16%	60.62%	28.18%	36.06%	54.35%	46.69%	22.51%	-
YoY %	-25.50%	115.12%	-21.85%	-33.65%	16.41%	107.42%	-	-
Horiz. %	200.62%	269.30%	125.19%	160.20%	241.45%	207.42%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Equity
Net Worth	2,236,463	1,905,221	1,764,788	1,235,453	1,346,257	1,344,431	1,206,086	10.83%
YoY %	17.39%	7.96%	42.85%	-8.23%	0.14%	11.47%	-	-
Horiz. %	185.43%	157.97%	146.32%	102.43%	111.62%	111.47%	100.00%	-
NOSH	1,279,633	1,253,435	1,251,623	617,726	620,395	619,553	618,505	12.87%
YoY %	2.09%	0.14%	102.62%	-0.43%	0.14%	0.17%	-	-
Horiz. %	206.89%	202.66%	202.36%	99.87%	100.31%	100.17%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Ratio Analysis
NP Margin	11.12%	9.30%	13.91%	9.43%	8.39%	9.17%	7.48%	-
YoY %	19.57%	-33.14%	47.51%	12.40%	-8.51%	22.59%	-	-
Horiz. %	148.66%	124.33%	185.96%	126.07%	112.17%	122.59%	100.00%	-
ROE	19.26%	15.73%	22.56%	18.08%	13.57%	15.78%	13.66%	-
YoY %	22.44%	-30.27%	24.78%	33.24%	-14.01%	15.52%	-	-
Horiz. %	141.00%	115.15%	165.15%	132.36%	99.34%	115.52%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Per Share
RPS	310.36	257.60	229.77	385.31	361.77	382.92	363.61	-2.60%
YoY %	20.48%	12.11%	-40.37%	6.51%	-5.52%	5.31%	-	-
Horiz. %	85.36%	70.85%	63.19%	105.97%	99.49%	105.31%	100.00%	-
EPS	34.28	23.91	31.81	36.16	29.44	34.24	26.63	4.29%
YoY %	43.37%	-24.83%	-12.03%	22.83%	-14.02%	28.58%	-	-
Horiz. %	128.73%	89.79%	119.45%	135.79%	110.55%	128.58%	100.00%	-
DPS	15.50	14.50	8.96	13.00	16.00	16.00	6.00	17.12%
YoY %	6.90%	61.83%	-31.08%	-18.75%	0.00%	166.67%	-	-
Horiz. %	258.33%	241.67%	149.33%	216.67%	266.67%	266.67%	100.00%	-
NAPS	1.78	1.52	1.41	2.00	2.17	2.17	1.95	-1.50%
YoY %	17.11%	7.80%	-29.50%	-7.83%	0.00%	11.28%	-	-
Horiz. %	91.28%	77.95%	72.31%	102.56%	111.28%	111.28%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Adjusted Per Share Value based on latest NOSH - 617,726
RPS	47.50	39.33	35.03	28.99	27.34	28.90	27.39	9.60%
YoY %	20.77%	12.28%	20.83%	6.04%	-5.40%	5.51%	-	-
Horiz. %	173.42%	143.59%	127.89%	105.84%	99.82%	105.51%	100.00%	-
EPS	5.25	3.65	4.85	2.72	2.22	2.58	2.01	17.34%
YoY %	43.84%	-24.74%	78.31%	22.52%	-13.95%	28.36%	-	-
Horiz. %	261.19%	181.59%	241.29%	135.32%	110.45%	128.36%	100.00%	-
DPS	2.37	2.21	1.37	0.98	1.21	1.21	0.45	31.88%
YoY %	7.24%	61.31%	39.80%	-19.01%	0.00%	168.89%	-	-
Horiz. %	526.67%	491.11%	304.44%	217.78%	268.89%	268.89%	100.00%	-
NAPS	0.2724	0.2321	0.215	0.1505	0.164	0.1638	0.1469	10.83%
YoY %	17.36%	7.95%	42.86%	-8.23%	0.12%	11.50%	-	-
Horiz. %	185.43%	158.00%	146.36%	102.45%	111.64%	111.50%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	-
Price	10.26	5.27	5.07	5.42	4.84	6.38	4.47	-
P/RPS	3.31	2.05	2.21	1.41	1.34	1.67	1.23	17.92%
YoY %	61.46%	-7.24%	56.74%	5.22%	-19.76%	35.77%	-	-
Horiz. %	269.11%	166.67%	179.67%	114.63%	108.94%	135.77%	100.00%	-
P/EPS	29.93	22.04	15.94	14.99	16.44	18.64	16.78	10.12%
YoY %	35.80%	38.27%	6.34%	-8.82%	-11.80%	11.08%	-	-
Horiz. %	178.37%	131.35%	94.99%	89.33%	97.97%	111.08%	100.00%	-
EY	3.34	4.54	6.27	6.67	6.08	5.37	5.96	-9.19%
YoY %	-26.43%	-27.59%	-6.00%	9.70%	13.22%	-9.90%	-	-
Horiz. %	56.04%	76.17%	105.20%	111.91%	102.01%	90.10%	100.00%	-
DY	1.51	2.75	1.77	2.40	3.31	2.51	1.34	2.00%
YoY %	-45.09%	55.37%	-26.25%	-27.49%	31.87%	87.31%	-	-
Horiz. %	112.69%	205.22%	132.09%	179.10%	247.01%	187.31%	100.00%	-
P/NAPS	5.76	3.47	3.60	2.71	2.23	2.94	2.29	16.60%
YoY %	65.99%	-3.61%	32.84%	21.52%	-24.15%	28.38%	-	-
Horiz. %	251.53%	151.53%	157.21%	118.34%	97.38%	128.38%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Price Multiplier on Announcement Date
Date	19/06/18	16/06/17	15/06/16	17/06/15	17/06/14	13/06/13	14/06/12	-
Price	11.32	5.61	4.91	5.87	4.51	6.35	4.66	-
P/RPS	3.65	2.18	2.14	1.52	1.25	1.66	1.28	19.07%
YoY %	67.43%	1.87%	40.79%	21.60%	-24.70%	29.69%	-	-
Horiz. %	285.16%	170.31%	167.19%	118.75%	97.66%	129.69%	100.00%	-
P/EPS	33.03	23.46	15.43	16.24	15.32	18.55	17.50	11.16%
YoY %	40.79%	52.04%	-4.99%	6.01%	-17.41%	6.00%	-	-
Horiz. %	188.74%	134.06%	88.17%	92.80%	87.54%	106.00%	100.00%	-
EY	3.03	4.26	6.48	6.16	6.53	5.39	5.72	-10.04%
YoY %	-28.87%	-34.26%	5.19%	-5.67%	21.15%	-5.77%	-	-
Horiz. %	52.97%	74.48%	113.29%	107.69%	114.16%	94.23%	100.00%	-
DY	1.37	2.58	1.83	2.21	3.55	2.52	1.29	1.00%
YoY %	-46.90%	40.98%	-17.19%	-37.75%	40.87%	95.35%	-	-
Horiz. %	106.20%	200.00%	141.86%	171.32%	275.19%	195.35%	100.00%	-
P/NAPS	6.36	3.69	3.48	2.94	2.08	2.93	2.39	17.70%
YoY %	72.36%	6.03%	18.37%	41.35%	-29.01%	22.59%	-	-
Horiz. %	266.11%	154.39%	145.61%	123.01%	87.03%	122.59%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

BUY

2024-07-05 16:15:00

EMA 5

5 Mins

BUY

2024-07-05 16:10:00

ADX

5 Mins

BUY

2024-07-05 16:05:00

ADX

5 Mins

SELL

2024-07-05 16:00:00

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

973

JCY

JCY INTERNATIONAL BERHAD

532

GENTING

GENTING BHD

512

DNEX

DAGANG NEXCHANGE BERHAD

494

YTLPOWR

YTL POWER INTERNATIONAL BHD

458

TOPGLOV

TOP GLOVE CORPORATION BHD

449

MAYBANK

MALAYAN BANKING BHD

441

GENM

GENTING MALAYSIA BERHAD

438

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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