[TOPGLOV] QoQ TTM Result on 31-Aug-2016 [#4]

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
TTM Result
Revenue	3,228,875	3,031,504	2,873,822	2,888,515	2,875,846	2,864,766	2,743,158	11.46%
YoY %	6.51%	5.49%	-0.51%	0.44%	0.39%	4.43%	-	-
Horiz. %	117.71%	110.51%	104.76%	105.30%	104.84%	104.43%	100.00%	-
PBT	359,764	341,577	370,690	442,202	501,172	528,010	465,754	-15.80%
YoY %	5.32%	-7.85%	-16.17%	-11.77%	-5.08%	13.37%	-	-
Horiz. %	77.24%	73.34%	79.59%	94.94%	107.60%	113.37%	100.00%	-
Tax	-59,546	-56,452	-63,529	-79,763	-101,017	-117,974	-104,663	-31.31%
YoY %	-5.48%	11.14%	20.35%	21.04%	14.37%	-12.72%	-	-
Horiz. %	56.89%	53.94%	60.70%	76.21%	96.52%	112.72%	100.00%	-
NP	300,218	285,125	307,161	362,439	400,155	410,036	361,091	-11.57%
YoY %	5.29%	-7.17%	-15.25%	-9.43%	-2.41%	13.55%	-	-
Horiz. %	83.14%	78.96%	85.06%	100.37%	110.82%	113.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	299,722	284,143	305,696	360,729	398,166	407,984	359,446	-11.39%
YoY %	5.48%	-7.05%	-15.26%	-9.40%	-2.41%	13.50%	-	-
Horiz. %	83.38%	79.05%	85.05%	100.36%	110.77%	113.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.55%	16.53%	17.14%	18.04%	20.16%	22.34%	22.47%	-
YoY %	0.12%	-3.56%	-4.99%	-10.52%	-9.76%	-0.58%	-	-
Horiz. %	73.65%	73.56%	76.28%	80.28%	89.72%	99.42%	100.00%	-
Total Cost	2,928,657	2,746,379	2,566,661	2,526,076	2,475,691	2,454,730	2,382,067	14.75%
YoY %	6.64%	7.00%	1.61%	2.04%	0.85%	3.05%	-	-
Horiz. %	122.95%	115.29%	107.75%	106.05%	103.93%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,905,221	1,891,576	1,917,469	1,828,900	1,764,788	1,776,817	1,243,682	32.85%
YoY %	0.72%	-1.35%	4.84%	3.63%	-0.68%	42.87%	-	-
Horiz. %	153.19%	152.09%	154.18%	147.06%	141.90%	142.87%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Dividend
Div	181,683	181,574	181,574	181,574	112,190	61,802	61,802	105.07%
YoY %	0.06%	0.00%	0.00%	61.85%	81.53%	0.00%	-	-
Horiz. %	293.98%	293.80%	293.80%	293.80%	181.53%	100.00%	100.00%	-
Div Payout %	60.62%	63.90%	59.40%	50.34%	28.18%	15.15%	17.19%	-
YoY %	-5.13%	7.58%	18.00%	78.64%	86.01%	-11.87%	-	-
Horiz. %	352.65%	371.73%	345.55%	292.84%	163.93%	88.13%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Equity
Net Worth	1,905,221	1,891,576	1,917,469	1,828,900	1,764,788	1,776,817	1,243,682	32.85%
YoY %	0.72%	-1.35%	4.84%	3.63%	-0.68%	42.87%	-	-
Horiz. %	153.19%	152.09%	154.18%	147.06%	141.90%	142.87%	100.00%	-
NOSH	1,253,435	1,252,699	1,253,247	1,252,671	1,251,623	1,251,279	621,841	59.50%
YoY %	0.06%	-0.04%	0.05%	0.08%	0.03%	101.22%	-	-
Horiz. %	201.57%	201.45%	201.54%	201.45%	201.28%	201.22%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Ratio Analysis
NP Margin	9.30%	9.41%	10.69%	12.55%	13.91%	14.31%	13.16%	-
YoY %	-1.17%	-11.97%	-14.82%	-9.78%	-2.80%	8.74%	-	-
Horiz. %	70.67%	71.50%	81.23%	95.36%	105.70%	108.74%	100.00%	-
ROE	15.73%	15.02%	15.94%	19.72%	22.56%	22.96%	28.90%	-
YoY %	4.73%	-5.77%	-19.17%	-12.59%	-1.74%	-20.55%	-	-
Horiz. %	54.43%	51.97%	55.16%	68.24%	78.06%	79.45%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Per Share
RPS	257.60	242.00	229.31	230.59	229.77	228.95	441.13	-30.11%
YoY %	6.45%	5.53%	-0.56%	0.36%	0.36%	-48.10%	-	-
Horiz. %	58.40%	54.86%	51.98%	52.27%	52.09%	51.90%	100.00%	-
EPS	23.91	22.68	24.39	28.80	31.81	32.61	57.80	-44.45%
YoY %	5.42%	-7.01%	-15.31%	-9.46%	-2.45%	-43.58%	-	-
Horiz. %	41.37%	39.24%	42.20%	49.83%	55.03%	56.42%	100.00%	-
DPS	14.50	14.50	14.50	14.49	8.96	4.94	10.00	28.07%
YoY %	0.00%	0.00%	0.07%	61.72%	81.38%	-50.60%	-	-
Horiz. %	145.00%	145.00%	145.00%	144.90%	89.60%	49.40%	100.00%	-
NAPS	1.52	1.51	1.53	1.46	1.41	1.42	2.00	-16.70%
YoY %	0.66%	-1.31%	4.79%	3.55%	-0.70%	-29.00%	-	-
Horiz. %	76.00%	75.50%	76.50%	73.00%	70.50%	71.00%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,252,671
RPS	39.32	36.92	35.00	35.18	35.02	34.89	33.41	11.45%
YoY %	6.50%	5.49%	-0.51%	0.46%	0.37%	4.43%	-	-
Horiz. %	117.69%	110.51%	104.76%	105.30%	104.82%	104.43%	100.00%	-
EPS	3.65	3.46	3.72	4.39	4.85	4.97	4.38	-11.43%
YoY %	5.49%	-6.99%	-15.26%	-9.48%	-2.41%	13.47%	-	-
Horiz. %	83.33%	79.00%	84.93%	100.23%	110.73%	113.47%	100.00%	-
DPS	2.21	2.21	2.21	2.21	1.37	0.75	0.75	105.40%
YoY %	0.00%	0.00%	0.00%	61.31%	82.67%	0.00%	-	-
Horiz. %	294.67%	294.67%	294.67%	294.67%	182.67%	100.00%	100.00%	-
NAPS	0.232	0.2304	0.2335	0.2227	0.2149	0.2164	0.1515	32.82%
YoY %	0.69%	-1.33%	4.85%	3.63%	-0.69%	42.84%	-	-
Horiz. %	153.14%	152.08%	154.13%	147.00%	141.85%	142.84%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	29/02/16	30/11/15	-
Price	5.27	5.03	5.28	4.25	5.07	5.63	9.71	-
P/RPS	2.05	2.08	2.30	1.84	2.21	2.46	2.20	-4.59%
YoY %	-1.44%	-9.57%	25.00%	-16.74%	-10.16%	11.82%	-	-
Horiz. %	93.18%	94.55%	104.55%	83.64%	100.45%	111.82%	100.00%	-
P/EPS	22.04	22.18	21.65	14.76	15.94	17.27	16.80	19.82%
YoY %	-0.63%	2.45%	46.68%	-7.40%	-7.70%	2.80%	-	-
Horiz. %	131.19%	132.02%	128.87%	87.86%	94.88%	102.80%	100.00%	-
EY	4.54	4.51	4.62	6.78	6.27	5.79	5.95	-16.48%
YoY %	0.67%	-2.38%	-31.86%	8.13%	8.29%	-2.69%	-	-
Horiz. %	76.30%	75.80%	77.65%	113.95%	105.38%	97.31%	100.00%	-
DY	2.75	2.88	2.75	3.41	1.77	0.88	1.03	92.34%
YoY %	-4.51%	4.73%	-19.35%	92.66%	101.14%	-14.56%	-	-
Horiz. %	266.99%	279.61%	266.99%	331.07%	171.84%	85.44%	100.00%	-
P/NAPS	3.47	3.33	3.45	2.91	3.60	3.96	4.86	-20.09%
YoY %	4.20%	-3.48%	18.56%	-19.17%	-9.09%	-18.52%	-	-
Horiz. %	71.40%	68.52%	70.99%	59.88%	74.07%	81.48%	100.00%	-

	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	CAGR
Price Multiplier on Announcement Date
Date	16/06/17	16/03/17	15/12/16	12/10/16	15/06/16	16/03/16	15/12/15	-
Price	5.61	5.20	5.06	5.00	4.91	5.20	11.86	-
P/RPS	2.18	2.15	2.21	2.17	2.14	2.27	2.69	-13.06%
YoY %	1.40%	-2.71%	1.84%	1.40%	-5.73%	-15.61%	-	-
Horiz. %	81.04%	79.93%	82.16%	80.67%	79.55%	84.39%	100.00%	-
P/EPS	23.46	22.93	20.74	17.36	15.43	15.95	20.52	9.32%
YoY %	2.31%	10.56%	19.47%	12.51%	-3.26%	-22.27%	-	-
Horiz. %	114.33%	111.74%	101.07%	84.60%	75.19%	77.73%	100.00%	-
EY	4.26	4.36	4.82	5.76	6.48	6.27	4.87	-8.52%
YoY %	-2.29%	-9.54%	-16.32%	-11.11%	3.35%	28.75%	-	-
Horiz. %	87.47%	89.53%	98.97%	118.28%	133.06%	128.75%	100.00%	-
DY	2.58	2.79	2.87	2.90	1.83	0.95	0.84	111.15%
YoY %	-7.53%	-2.79%	-1.03%	58.47%	92.63%	13.10%	-	-
Horiz. %	307.14%	332.14%	341.67%	345.24%	217.86%	113.10%	100.00%	-
P/NAPS	3.69	3.44	3.31	3.42	3.48	3.66	5.93	-27.09%
YoY %	7.27%	3.93%	-3.22%	-1.72%	-4.92%	-38.28%	-	-
Horiz. %	62.23%	58.01%	55.82%	57.67%	58.68%	61.72%	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