[TOPGLOV] QoQ TTM Result on 30-Nov-2015 [#1]

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
TTM Result
Revenue	2,888,515	2,875,846	2,864,766	2,743,158	2,510,510	2,380,176	2,292,984	16.55%
YoY %	0.44%	0.39%	4.43%	9.27%	5.48%	3.80%	-	-
Horiz. %	125.97%	125.42%	124.94%	119.63%	109.49%	103.80%	100.00%	-
PBT	442,202	501,172	528,010	465,754	363,538	278,466	232,998	52.99%
YoY %	-11.77%	-5.08%	13.37%	28.12%	30.55%	19.51%	-	-
Horiz. %	189.79%	215.10%	226.62%	199.90%	156.03%	119.51%	100.00%	-
Tax	-79,763	-101,017	-117,974	-104,663	-82,346	-54,089	-38,293	62.73%
YoY %	21.04%	14.37%	-12.72%	-27.10%	-52.24%	-41.25%	-	-
Horiz. %	208.30%	263.80%	308.08%	273.32%	215.04%	141.25%	100.00%	-
NP	362,439	400,155	410,036	361,091	281,192	224,377	194,705	51.03%
YoY %	-9.43%	-2.41%	13.55%	28.41%	25.32%	15.24%	-	-
Horiz. %	186.15%	205.52%	210.59%	185.46%	144.42%	115.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,729	398,166	407,984	359,446	279,781	223,345	193,444	51.21%
YoY %	-9.40%	-2.41%	13.50%	28.47%	25.27%	15.46%	-	-
Horiz. %	186.48%	205.83%	210.91%	185.81%	144.63%	115.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.04%	20.16%	22.34%	22.47%	22.65%	19.42%	16.43%	-
YoY %	-10.52%	-9.76%	-0.58%	-0.79%	16.63%	18.20%	-	-
Horiz. %	109.80%	122.70%	135.97%	136.76%	137.86%	118.20%	100.00%	-
Total Cost	2,526,076	2,475,691	2,454,730	2,382,067	2,229,318	2,155,799	2,098,279	13.10%
YoY %	2.04%	0.85%	3.05%	6.85%	3.41%	2.74%	-	-
Horiz. %	120.39%	117.99%	116.99%	113.52%	106.25%	102.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,828,900	1,764,788	1,776,817	1,243,682	1,236,438	1,235,453	1,233,641	29.86%
YoY %	3.63%	-0.68%	42.87%	0.59%	0.08%	0.15%	-	-
Horiz. %	148.25%	143.06%	144.03%	100.81%	100.23%	100.15%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Dividend
Div	181,574	112,190	61,802	61,802	61,802	80,538	99,256	49.30%
YoY %	61.85%	81.53%	0.00%	0.00%	-23.26%	-18.86%	-	-
Horiz. %	182.94%	113.03%	62.27%	62.27%	62.27%	81.14%	100.00%	-
Div Payout %	50.34%	28.18%	15.15%	17.19%	22.09%	36.06%	51.31%	-
YoY %	78.64%	86.01%	-11.87%	-22.18%	-38.74%	-29.72%	-	-
Horiz. %	98.11%	54.92%	29.53%	33.50%	43.05%	70.28%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Equity
Net Worth	1,828,900	1,764,788	1,776,817	1,243,682	1,236,438	1,235,453	1,233,641	29.86%
YoY %	3.63%	-0.68%	42.87%	0.59%	0.08%	0.15%	-	-
Horiz. %	148.25%	143.06%	144.03%	100.81%	100.23%	100.15%	100.00%	-
NOSH	1,252,671	1,251,623	1,251,279	621,841	618,219	617,726	616,820	60.02%
YoY %	0.08%	0.03%	101.22%	0.59%	0.08%	0.15%	-	-
Horiz. %	203.09%	202.92%	202.86%	100.81%	100.23%	100.15%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Ratio Analysis
NP Margin	12.55%	13.91%	14.31%	13.16%	11.20%	9.43%	8.49%	-
YoY %	-9.78%	-2.80%	8.74%	17.50%	18.77%	11.07%	-	-
Horiz. %	147.82%	163.84%	168.55%	155.01%	131.92%	111.07%	100.00%	-
ROE	19.72%	22.56%	22.96%	28.90%	22.63%	18.08%	15.68%	-
YoY %	-12.59%	-1.74%	-20.55%	27.71%	25.17%	15.31%	-	-
Horiz. %	125.77%	143.88%	146.43%	184.31%	144.32%	115.31%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Per Share
RPS	230.59	229.77	228.95	441.13	406.09	385.31	371.74	-27.16%
YoY %	0.36%	0.36%	-48.10%	8.63%	5.39%	3.65%	-	-
Horiz. %	62.03%	61.81%	61.59%	118.67%	109.24%	103.65%	100.00%	-
EPS	28.80	31.81	32.61	57.80	45.26	36.16	31.36	-5.49%
YoY %	-9.46%	-2.45%	-43.58%	27.71%	25.17%	15.31%	-	-
Horiz. %	91.84%	101.43%	103.99%	184.31%	144.32%	115.31%	100.00%	-
DPS	14.49	8.96	4.94	10.00	10.00	13.00	16.00	-6.36%
YoY %	61.72%	81.38%	-50.60%	0.00%	-23.08%	-18.75%	-	-
Horiz. %	90.56%	56.00%	30.88%	62.50%	62.50%	81.25%	100.00%	-
NAPS	1.46	1.41	1.42	2.00	2.00	2.00	2.00	-18.84%
YoY %	3.55%	-0.70%	-29.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	73.00%	70.50%	71.00%	100.00%	100.00%	100.00%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Adjusted Per Share Value based on latest NOSH - 621,841
RPS	35.18	35.02	34.89	33.41	30.57	28.99	27.92	16.57%
YoY %	0.46%	0.37%	4.43%	9.29%	5.45%	3.83%	-	-
Horiz. %	126.00%	125.43%	124.96%	119.66%	109.49%	103.83%	100.00%	-
EPS	4.39	4.85	4.97	4.38	3.41	2.72	2.36	50.96%
YoY %	-9.48%	-2.41%	13.47%	28.45%	25.37%	15.25%	-	-
Horiz. %	186.02%	205.51%	210.59%	185.59%	144.49%	115.25%	100.00%	-
DPS	2.21	1.37	0.75	0.75	0.75	0.98	1.21	49.14%
YoY %	61.31%	82.67%	0.00%	0.00%	-23.47%	-19.01%	-	-
Horiz. %	182.64%	113.22%	61.98%	61.98%	61.98%	80.99%	100.00%	-
NAPS	0.2227	0.2149	0.2164	0.1515	0.1506	0.1505	0.1502	29.87%
YoY %	3.63%	-0.69%	42.84%	0.60%	0.07%	0.20%	-	-
Horiz. %	148.27%	143.08%	144.07%	100.87%	100.27%	100.20%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/16	31/05/16	29/02/16	30/11/15	28/08/15	29/05/15	27/02/15	-
Price	4.25	5.07	5.63	9.71	7.72	5.42	5.06	-
P/RPS	1.84	2.21	2.46	2.20	1.90	1.41	1.36	22.21%
YoY %	-16.74%	-10.16%	11.82%	15.79%	34.75%	3.68%	-	-
Horiz. %	135.29%	162.50%	180.88%	161.76%	139.71%	103.68%	100.00%	-
P/EPS	14.76	15.94	17.27	16.80	17.06	14.99	16.13	-5.72%
YoY %	-7.40%	-7.70%	2.80%	-1.52%	13.81%	-7.07%	-	-
Horiz. %	91.51%	98.82%	107.07%	104.15%	105.77%	92.93%	100.00%	-
EY	6.78	6.27	5.79	5.95	5.86	6.67	6.20	6.11%
YoY %	8.13%	8.29%	-2.69%	1.54%	-12.14%	7.58%	-	-
Horiz. %	109.35%	101.13%	93.39%	95.97%	94.52%	107.58%	100.00%	-
DY	3.41	1.77	0.88	1.03	1.30	2.40	3.16	5.18%
YoY %	92.66%	101.14%	-14.56%	-20.77%	-45.83%	-24.05%	-	-
Horiz. %	107.91%	56.01%	27.85%	32.59%	41.14%	75.95%	100.00%	-
P/NAPS	2.91	3.60	3.96	4.86	3.86	2.71	2.53	9.73%
YoY %	-19.17%	-9.09%	-18.52%	25.91%	42.44%	7.11%	-	-
Horiz. %	115.02%	142.29%	156.52%	192.09%	152.57%	107.11%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Price Multiplier on Announcement Date
Date	12/10/16	15/06/16	16/03/16	15/12/15	15/10/15	17/06/15	18/03/15	-
Price	5.00	4.91	5.20	11.86	8.44	5.87	5.20	-
P/RPS	2.17	2.14	2.27	2.69	2.08	1.52	1.40	33.75%
YoY %	1.40%	-5.73%	-15.61%	29.33%	36.84%	8.57%	-	-
Horiz. %	155.00%	152.86%	162.14%	192.14%	148.57%	108.57%	100.00%	-
P/EPS	17.36	15.43	15.95	20.52	18.65	16.24	16.58	3.09%
YoY %	12.51%	-3.26%	-22.27%	10.03%	14.84%	-2.05%	-	-
Horiz. %	104.70%	93.06%	96.20%	123.76%	112.48%	97.95%	100.00%	-
EY	5.76	6.48	6.27	4.87	5.36	6.16	6.03	-2.99%
YoY %	-11.11%	3.35%	28.75%	-9.14%	-12.99%	2.16%	-	-
Horiz. %	95.52%	107.46%	103.98%	80.76%	88.89%	102.16%	100.00%	-
DY	2.90	1.83	0.95	0.84	1.18	2.21	3.08	-3.91%
YoY %	58.47%	92.63%	13.10%	-28.81%	-46.61%	-28.25%	-	-
Horiz. %	94.16%	59.42%	30.84%	27.27%	38.31%	71.75%	100.00%	-
P/NAPS	3.42	3.48	3.66	5.93	4.22	2.94	2.60	19.95%
YoY %	-1.72%	-4.92%	-38.28%	40.52%	43.54%	13.08%	-	-
Horiz. %	131.54%	133.85%	140.77%	228.08%	162.31%	113.08%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos