[TOPGLOV] YoY Annualized Quarter Result on 31-May-2016 [#3]

Announcement Date
15-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- -15.46%
YoY- 66.87%
View:
Show?
Annualized Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 4,816,220 3,996,173 3,342,348 2,888,534 2,401,420 2,261,673 2,353,433 12.67%
PBT 466,117 507,630 378,650 489,136 305,624 222,749 233,526 12.20%
Tax -74,736 -60,536 -66,137 -93,230 -68,336 -39,877 -31,170 15.68%
NP 391,381 447,094 312,513 395,905 237,288 182,872 202,356 11.61%
-
NP to SH 387,349 442,701 312,109 393,881 236,034 178,938 197,437 11.88%
-
Tax Rate 16.03% 11.93% 17.47% 19.06% 22.36% 17.90% 13.35% -
Total Cost 4,424,838 3,549,078 3,029,834 2,492,629 2,164,132 2,078,801 2,151,077 12.76%
-
Net Worth 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 1,346,383 1,343,911 10.72%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 119,203 117,267 100,249 100,012 65,862 57,908 57,802 12.81%
Div Payout % 30.77% 26.49% 32.12% 25.39% 27.90% 32.36% 29.28% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 1,346,383 1,343,911 10.72%
NOSH 2,560,587 1,279,633 1,253,115 1,250,152 617,460 620,453 619,314 26.67%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 8.13% 11.19% 9.35% 13.71% 9.88% 8.09% 8.60% -
ROE 15.63% 19.79% 16.39% 22.35% 16.06% 13.29% 14.69% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 188.55 318.06 266.72 231.05 388.92 364.52 380.01 -11.01%
EPS 15.16 35.27 24.91 31.51 38.23 28.84 31.88 -11.64%
DPS 4.67 9.33 8.00 8.00 10.67 9.33 9.33 -10.88%
NAPS 0.97 1.78 1.52 1.41 2.38 2.17 2.17 -12.55%
Adjusted Per Share Value based on latest NOSH - 1,251,623
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 58.66 48.67 40.71 35.18 29.25 27.55 28.66 12.67%
EPS 4.72 5.39 3.80 4.80 2.87 2.18 2.40 11.92%
DPS 1.45 1.43 1.22 1.22 0.80 0.71 0.70 12.89%
NAPS 0.3018 0.2724 0.232 0.2147 0.179 0.164 0.1637 10.72%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 5.05 10.26 5.27 5.07 5.42 4.84 6.38 -
P/RPS 2.68 3.23 1.98 2.19 1.39 1.33 1.68 8.09%
P/EPS 33.30 29.12 21.16 16.09 14.18 16.78 20.01 8.85%
EY 3.00 3.43 4.73 6.21 7.05 5.96 5.00 -8.15%
DY 0.92 0.91 1.52 1.58 1.97 1.93 1.46 -7.40%
P/NAPS 5.21 5.76 3.47 3.60 2.28 2.23 2.94 10.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 13/06/13 -
Price 4.71 11.62 5.61 4.91 5.87 4.51 6.35 -
P/RPS 2.50 3.65 2.10 2.13 1.51 1.24 1.67 6.95%
P/EPS 31.06 32.98 22.52 15.58 15.36 15.64 19.92 7.68%
EY 3.22 3.03 4.44 6.42 6.51 6.39 5.02 -7.13%
DY 0.99 0.80 1.43 1.63 1.82 2.07 1.47 -6.37%
P/NAPS 4.86 6.53 3.69 3.48 2.47 2.08 2.93 8.79%

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

Post a Comment