[TOPGLOV] YoY Annualized Quarter Result on 31-May-2013 [#3]

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Annualized Quarter Result
Revenue	2,888,534	2,401,420	2,261,673	2,353,433	2,276,172	2,016,106	2,050,728	5.86%
YoY %	20.28%	6.18%	-3.90%	3.39%	12.90%	-1.69%	-	-
Horiz. %	140.85%	117.10%	110.29%	114.76%	110.99%	98.31%	100.00%	-
PBT	489,136	305,624	222,749	233,526	232,101	147,180	351,802	5.64%
YoY %	60.05%	37.21%	-4.61%	0.61%	57.70%	-58.16%	-	-
Horiz. %	139.04%	86.87%	63.32%	66.38%	65.97%	41.84%	100.00%	-
Tax	-93,230	-68,336	-39,877	-31,170	-43,438	-29,428	-79,554	2.67%
YoY %	-36.43%	-71.37%	-27.93%	28.24%	-47.61%	63.01%	-	-
Horiz. %	117.19%	85.90%	50.13%	39.18%	54.60%	36.99%	100.00%	-
NP	395,905	237,288	182,872	202,356	188,662	117,752	272,248	6.43%
YoY %	66.85%	29.76%	-9.63%	7.26%	60.22%	-56.75%	-	-
Horiz. %	145.42%	87.16%	67.17%	74.33%	69.30%	43.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,881	236,034	178,938	197,437	184,929	116,076	266,957	6.69%
YoY %	66.87%	31.91%	-9.37%	6.76%	59.32%	-56.52%	-	-
Horiz. %	147.54%	88.42%	67.03%	73.96%	69.27%	43.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.06%	22.36%	17.90%	13.35%	18.72%	19.99%	22.61%	-
YoY %	-14.76%	24.92%	34.08%	-28.69%	-6.35%	-11.59%	-	-
Horiz. %	84.30%	98.89%	79.17%	59.04%	82.80%	88.41%	100.00%	-
Total Cost	2,492,629	2,164,132	2,078,801	2,151,077	2,087,509	1,898,354	1,778,480	5.78%
YoY %	15.18%	4.10%	-3.36%	3.05%	9.96%	6.74%	-	-
Horiz. %	140.16%	121.68%	116.89%	120.95%	117.38%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	1,125,310	1,014,333	9.63%
YoY %	19.95%	9.15%	0.18%	11.41%	7.20%	10.94%	-	-
Horiz. %	173.78%	144.88%	132.74%	132.49%	118.93%	110.94%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Dividend
Div	100,012	65,862	57,908	57,802	57,738	41,220	56,184	10.07%
YoY %	51.85%	13.74%	0.18%	0.11%	40.07%	-26.63%	-	-
Horiz. %	178.01%	117.23%	103.07%	102.88%	102.77%	73.37%	100.00%	-
Div Payout %	25.39%	27.90%	32.36%	29.28%	31.22%	35.51%	21.05%	-
YoY %	-9.00%	-13.78%	10.52%	-6.21%	-12.08%	68.69%	-	-
Horiz. %	120.62%	132.54%	153.73%	139.10%	148.31%	168.69%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Equity
Net Worth	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	1,125,310	1,014,333	9.63%
YoY %	19.95%	9.15%	0.18%	11.41%	7.20%	10.94%	-	-
Horiz. %	173.78%	144.88%	132.74%	132.49%	118.93%	110.94%	100.00%	-
NOSH	1,250,152	617,460	620,453	619,314	618,630	618,302	300,989	26.75%
YoY %	102.47%	-0.48%	0.18%	0.11%	0.05%	105.42%	-	-
Horiz. %	415.35%	205.14%	206.14%	205.76%	205.53%	205.42%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Ratio Analysis
NP Margin	13.71%	9.88%	8.09%	8.60%	8.29%	5.84%	13.28%	-
YoY %	38.77%	22.13%	-5.93%	3.74%	41.95%	-56.02%	-	-
Horiz. %	103.24%	74.40%	60.92%	64.76%	62.42%	43.98%	100.00%	-
ROE	22.35%	16.06%	13.29%	14.69%	15.33%	10.32%	26.32%	-
YoY %	39.17%	20.84%	-9.53%	-4.17%	48.55%	-60.79%	-	-
Horiz. %	84.92%	61.02%	50.49%	55.81%	58.24%	39.21%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Per Share
RPS	231.05	388.92	364.52	380.01	367.94	326.07	681.33	-16.47%
YoY %	-40.59%	6.69%	-4.08%	3.28%	12.84%	-52.14%	-	-
Horiz. %	33.91%	57.08%	53.50%	55.77%	54.00%	47.86%	100.00%	-
EPS	31.51	38.23	28.84	31.88	29.89	18.77	88.69	-15.82%
YoY %	-17.58%	32.56%	-9.54%	6.66%	59.24%	-78.84%	-	-
Horiz. %	35.53%	43.11%	32.52%	35.95%	33.70%	21.16%	100.00%	-
DPS	8.00	10.67	9.33	9.33	9.33	6.67	18.67	-13.16%
YoY %	-25.02%	14.36%	0.00%	0.00%	39.88%	-64.27%	-	-
Horiz. %	42.85%	57.15%	49.97%	49.97%	49.97%	35.73%	100.00%	-
NAPS	1.41	2.38	2.17	2.17	1.95	1.82	3.37	-13.50%
YoY %	-40.76%	9.68%	0.00%	11.28%	7.14%	-45.99%	-	-
Horiz. %	41.84%	70.62%	64.39%	64.39%	57.86%	54.01%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 619,553
RPS	35.18	29.25	27.54	28.66	27.72	24.55	24.97	5.87%
YoY %	20.27%	6.21%	-3.91%	3.39%	12.91%	-1.68%	-	-
Horiz. %	140.89%	117.14%	110.29%	114.78%	111.01%	98.32%	100.00%	-
EPS	4.80	2.87	2.18	2.40	2.25	1.41	3.25	6.70%
YoY %	67.25%	31.65%	-9.17%	6.67%	59.57%	-56.62%	-	-
Horiz. %	147.69%	88.31%	67.08%	73.85%	69.23%	43.38%	100.00%	-
DPS	1.22	0.80	0.71	0.70	0.70	0.50	0.68	10.22%
YoY %	52.50%	12.68%	1.43%	0.00%	40.00%	-26.47%	-	-
Horiz. %	179.41%	117.65%	104.41%	102.94%	102.94%	73.53%	100.00%	-
NAPS	0.2147	0.179	0.164	0.1637	0.1469	0.137	0.1235	9.64%
YoY %	19.94%	9.15%	0.18%	11.44%	7.23%	10.93%	-	-
Horiz. %	173.85%	144.94%	132.79%	132.55%	118.95%	110.93%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	-
Price	5.07	5.42	4.84	6.38	4.47	5.20	12.28	-
P/RPS	2.19	1.39	1.33	1.68	1.21	1.59	1.80	3.31%
YoY %	57.55%	4.51%	-20.83%	38.84%	-23.90%	-11.67%	-	-
Horiz. %	121.67%	77.22%	73.89%	93.33%	67.22%	88.33%	100.00%	-
P/EPS	16.09	14.18	16.78	20.01	14.95	27.70	13.85	2.52%
YoY %	13.47%	-15.49%	-16.14%	33.85%	-46.03%	100.00%	-	-
Horiz. %	116.17%	102.38%	121.16%	144.48%	107.94%	200.00%	100.00%	-
EY	6.21	7.05	5.96	5.00	6.69	3.61	7.22	-2.47%
YoY %	-11.91%	18.29%	19.20%	-25.26%	85.32%	-50.00%	-	-
Horiz. %	86.01%	97.65%	82.55%	69.25%	92.66%	50.00%	100.00%	-
DY	1.58	1.97	1.93	1.46	2.09	1.28	1.52	0.64%
YoY %	-19.80%	2.07%	32.19%	-30.14%	63.28%	-15.79%	-	-
Horiz. %	103.95%	129.61%	126.97%	96.05%	137.50%	84.21%	100.00%	-
P/NAPS	3.60	2.28	2.23	2.94	2.29	2.86	3.64	-0.18%
YoY %	57.89%	2.24%	-24.15%	28.38%	-19.93%	-21.43%	-	-
Horiz. %	98.90%	62.64%	61.26%	80.77%	62.91%	78.57%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	15/06/16	17/06/15	17/06/14	13/06/13	14/06/12	17/06/11	17/06/10	-
Price	4.91	5.87	4.51	6.35	4.66	5.26	12.84	-
P/RPS	2.13	1.51	1.24	1.67	1.27	1.61	1.88	2.10%
YoY %	41.06%	21.77%	-25.75%	31.50%	-21.12%	-14.36%	-	-
Horiz. %	113.30%	80.32%	65.96%	88.83%	67.55%	85.64%	100.00%	-
P/EPS	15.58	15.36	15.64	19.92	15.59	28.02	14.48	1.22%
YoY %	1.43%	-1.79%	-21.49%	27.77%	-44.36%	93.51%	-	-
Horiz. %	107.60%	106.08%	108.01%	137.57%	107.67%	193.51%	100.00%	-
EY	6.42	6.51	6.39	5.02	6.41	3.57	6.91	-1.21%
YoY %	-1.38%	1.88%	27.29%	-21.68%	79.55%	-48.34%	-	-
Horiz. %	92.91%	94.21%	92.47%	72.65%	92.76%	51.66%	100.00%	-
DY	1.63	1.82	2.07	1.47	2.00	1.27	1.45	1.96%
YoY %	-10.44%	-12.08%	40.82%	-26.50%	57.48%	-12.41%	-	-
Horiz. %	112.41%	125.52%	142.76%	101.38%	137.93%	87.59%	100.00%	-
P/NAPS	3.48	2.47	2.08	2.93	2.39	2.89	3.81	-1.49%
YoY %	40.89%	18.75%	-29.01%	22.59%	-17.30%	-24.15%	-	-
Horiz. %	91.34%	64.83%	54.59%	76.90%	62.73%	75.85%	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