[TOPGLOV] YoY Cumulative Quarter 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
Cumulative Result
Revenue	2,997,130	2,506,761	2,166,401	1,801,065	1,696,255	1,765,075	1,707,129	9.83%
YoY %	19.56%	15.71%	20.28%	6.18%	-3.90%	3.39%	-	-
Horiz. %	175.57%	146.84%	126.90%	105.50%	99.36%	103.39%	100.00%	-
PBT	380,723	283,988	366,852	229,218	167,062	175,145	174,076	13.92%
YoY %	34.06%	-22.59%	60.05%	37.21%	-4.62%	0.61%	-	-
Horiz. %	218.71%	163.14%	210.74%	131.68%	95.97%	100.61%	100.00%	-
Tax	-45,402	-49,603	-69,923	-51,252	-29,908	-23,378	-32,579	5.68%
YoY %	8.47%	29.06%	-36.43%	-71.37%	-27.93%	28.24%	-	-
Horiz. %	139.36%	152.25%	214.63%	157.32%	91.80%	71.76%	100.00%	-
NP	335,321	234,385	296,929	177,966	137,154	151,767	141,497	15.45%
YoY %	43.06%	-21.06%	66.85%	29.76%	-9.63%	7.26%	-	-
Horiz. %	236.98%	165.65%	209.85%	125.77%	96.93%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	332,026	234,082	295,411	177,026	134,204	148,078	138,697	15.65%
YoY %	41.84%	-20.76%	66.87%	31.91%	-9.37%	6.76%	-	-
Horiz. %	239.39%	168.77%	212.99%	127.64%	96.76%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.93%	17.47%	19.06%	22.36%	17.90%	13.35%	18.72%	-
YoY %	-31.71%	-8.34%	-14.76%	24.92%	34.08%	-28.69%	-	-
Horiz. %	63.73%	93.32%	101.82%	119.44%	95.62%	71.31%	100.00%	-
Total Cost	2,661,809	2,272,376	1,869,472	1,623,099	1,559,101	1,613,308	1,565,632	9.24%
YoY %	17.14%	21.55%	15.18%	4.10%	-3.36%	3.05%	-	-
Horiz. %	170.01%	145.14%	119.41%	103.67%	99.58%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,236,463	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	10.83%
YoY %	17.42%	8.06%	19.95%	9.15%	0.18%	11.41%	-	-
Horiz. %	185.39%	157.90%	146.12%	121.82%	111.61%	111.41%	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	87,950	75,186	75,009	49,396	43,431	43,351	43,304	12.52%
YoY %	16.98%	0.24%	51.85%	13.73%	0.18%	0.11%	-	-
Horiz. %	203.10%	173.62%	173.21%	114.07%	100.29%	100.11%	100.00%	-
Div Payout %	26.49%	32.12%	25.39%	27.90%	32.36%	29.28%	31.22%	-
YoY %	-17.53%	26.51%	-9.00%	-13.78%	10.52%	-6.21%	-	-
Horiz. %	84.85%	102.88%	81.33%	89.37%	103.65%	93.79%	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	1,904,735	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	10.83%
YoY %	17.42%	8.06%	19.95%	9.15%	0.18%	11.41%	-	-
Horiz. %	185.39%	157.90%	146.12%	121.82%	111.61%	111.41%	100.00%	-
NOSH	1,279,633	1,253,115	1,250,152	617,460	620,453	619,314	618,630	12.87%
YoY %	2.12%	0.24%	102.47%	-0.48%	0.18%	0.11%	-	-
Horiz. %	206.85%	202.56%	202.08%	99.81%	100.29%	100.11%	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	11.19%	9.35%	13.71%	9.88%	8.09%	8.60%	8.29%	-
YoY %	19.68%	-31.80%	38.77%	22.13%	-5.93%	3.74%	-	-
Horiz. %	134.98%	112.79%	165.38%	119.18%	97.59%	103.74%	100.00%	-
ROE	14.85%	12.29%	16.76%	12.05%	9.97%	11.02%	11.50%	-
YoY %	20.83%	-26.67%	39.09%	20.86%	-9.53%	-4.17%	-	-
Horiz. %	129.13%	106.87%	145.74%	104.78%	86.70%	95.83%	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	238.54	200.04	173.29	291.69	273.39	285.00	275.95	-2.39%
YoY %	19.25%	15.44%	-40.59%	6.69%	-4.07%	3.28%	-	-
Horiz. %	86.44%	72.49%	62.80%	105.70%	99.07%	103.28%	100.00%	-
EPS	26.45	18.68	23.63	28.67	21.63	23.91	22.42	2.79%
YoY %	41.60%	-20.95%	-17.58%	32.55%	-9.54%	6.65%	-	-
Horiz. %	117.98%	83.32%	105.40%	127.88%	96.48%	106.65%	100.00%	-
DPS	7.00	6.00	6.00	8.00	7.00	7.00	7.00	0.00%
YoY %	16.67%	0.00%	-25.00%	14.29%	0.00%	0.00%	-	-
Horiz. %	100.00%	85.71%	85.71%	114.29%	100.00%	100.00%	100.00%	-
NAPS	1.78	1.52	1.41	2.38	2.17	2.17	1.95	-1.50%
YoY %	17.11%	7.80%	-40.76%	9.68%	0.00%	11.28%	-	-
Horiz. %	91.28%	77.95%	72.31%	122.05%	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	36.50	30.53	26.38	21.93	20.66	21.49	20.79	9.83%
YoY %	19.55%	15.73%	20.29%	6.15%	-3.86%	3.37%	-	-
Horiz. %	175.57%	146.85%	126.89%	105.48%	99.37%	103.37%	100.00%	-
EPS	4.04	2.85	3.60	2.16	1.63	1.80	1.69	15.62%
YoY %	41.75%	-20.83%	66.67%	32.52%	-9.44%	6.51%	-	-
Horiz. %	239.05%	168.64%	213.02%	127.81%	96.45%	106.51%	100.00%	-
DPS	1.07	0.92	0.91	0.60	0.53	0.53	0.53	12.41%
YoY %	16.30%	1.10%	51.67%	13.21%	0.00%	0.00%	-	-
Horiz. %	201.89%	173.58%	171.70%	113.21%	100.00%	100.00%	100.00%	-
NAPS	0.2724	0.232	0.2147	0.179	0.164	0.1637	0.1469	10.83%
YoY %	17.41%	8.06%	19.94%	9.15%	0.18%	11.44%	-	-
Horiz. %	185.43%	157.93%	146.15%	121.85%	111.64%	111.44%	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	4.30	2.63	2.93	1.86	1.77	2.24	1.62	17.65%
YoY %	63.50%	-10.24%	57.53%	5.08%	-20.98%	38.27%	-	-
Horiz. %	265.43%	162.35%	180.86%	114.81%	109.26%	138.27%	100.00%	-
P/EPS	38.83	28.21	21.46	18.90	22.38	26.68	19.94	11.74%
YoY %	37.65%	31.45%	13.54%	-15.55%	-16.12%	33.80%	-	-
Horiz. %	194.73%	141.47%	107.62%	94.78%	112.24%	133.80%	100.00%	-
EY	2.58	3.54	4.66	5.29	4.47	3.75	5.02	-10.49%
YoY %	-27.12%	-24.03%	-11.91%	18.34%	19.20%	-25.30%	-	-
Horiz. %	51.39%	70.52%	92.83%	105.38%	89.04%	74.70%	100.00%	-
DY	0.68	1.14	1.18	1.48	1.45	1.10	1.57	-13.01%
YoY %	-40.35%	-3.39%	-20.27%	2.07%	31.82%	-29.94%	-	-
Horiz. %	43.31%	72.61%	75.16%	94.27%	92.36%	70.06%	100.00%	-
P/NAPS	5.76	3.47	3.60	2.28	2.23	2.94	2.29	16.60%
YoY %	65.99%	-3.61%	57.89%	2.24%	-24.15%	28.38%	-	-
Horiz. %	251.53%	151.53%	157.21%	99.56%	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	11.62	5.61	4.91	5.87	4.51	6.35	4.66	-
P/RPS	4.87	2.80	2.83	2.01	1.65	2.23	1.69	19.28%
YoY %	73.93%	-1.06%	40.80%	21.82%	-26.01%	31.95%	-	-
Horiz. %	288.17%	165.68%	167.46%	118.93%	97.63%	131.95%	100.00%	-
P/EPS	43.97	30.03	20.78	20.47	20.85	26.56	20.79	13.29%
YoY %	46.42%	44.51%	1.51%	-1.82%	-21.50%	27.75%	-	-
Horiz. %	211.50%	144.44%	99.95%	98.46%	100.29%	127.75%	100.00%	-
EY	2.27	3.33	4.81	4.88	4.80	3.77	4.81	-11.75%
YoY %	-31.83%	-30.77%	-1.43%	1.67%	27.32%	-21.62%	-	-
Horiz. %	47.19%	69.23%	100.00%	101.46%	99.79%	78.38%	100.00%	-
DY	0.60	1.07	1.22	1.36	1.55	1.10	1.50	-14.15%
YoY %	-43.93%	-12.30%	-10.29%	-12.26%	40.91%	-26.67%	-	-
Horiz. %	40.00%	71.33%	81.33%	90.67%	103.33%	73.33%	100.00%	-
P/NAPS	6.53	3.69	3.48	2.47	2.08	2.93	2.39	18.22%
YoY %	76.96%	6.03%	40.89%	18.75%	-29.01%	22.59%	-	-
Horiz. %	273.22%	154.39%	145.61%	103.35%	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 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