[TOPGLOV] YoY TTM Result on 28-Feb-2017 [#2]

Announcement Date
16-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -7.05%
YoY- -30.35%
View:
Show?
TTM Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 4,818,706 4,739,360 3,668,612 3,031,504 2,864,766 2,292,984 2,274,498 13.31%
PBT 419,225 543,545 437,135 341,577 528,010 232,998 222,381 11.13%
Tax -36,192 -103,831 -45,467 -56,452 -117,974 -38,293 -35,608 0.27%
NP 383,033 439,714 391,668 285,125 410,036 194,705 186,773 12.70%
-
NP to SH 381,826 435,010 390,790 284,143 407,984 193,444 180,524 13.28%
-
Tax Rate 8.63% 19.10% 10.40% 16.53% 22.34% 16.43% 16.01% -
Total Cost 4,435,673 4,299,646 3,276,944 2,746,379 2,454,730 2,098,279 2,087,725 13.36%
-
Net Worth 3,968,221 2,503,271 2,108,917 1,891,576 1,776,817 1,233,641 1,352,055 19.63%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 191,826 215,746 181,722 181,574 61,802 99,256 99,207 11.60%
Div Payout % 50.24% 49.60% 46.50% 63.90% 15.15% 51.31% 54.96% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 3,968,221 2,503,271 2,108,917 1,891,576 1,776,817 1,233,641 1,352,055 19.63%
NOSH 2,562,387 2,560,581 1,258,175 1,252,699 1,251,279 616,820 620,208 26.64%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 7.95% 9.28% 10.68% 9.41% 14.31% 8.49% 8.21% -
ROE 9.62% 17.38% 18.53% 15.02% 22.96% 15.68% 13.35% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 188.22 185.54 292.25 242.00 228.95 371.74 366.73 -10.51%
EPS 14.91 17.03 31.13 22.68 32.61 31.36 29.11 -10.54%
DPS 7.50 8.45 14.50 14.50 4.94 16.00 16.00 -11.85%
NAPS 1.55 0.98 1.68 1.51 1.42 2.00 2.18 -5.52%
Adjusted Per Share Value based on latest NOSH - 1,252,699
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 58.69 57.72 44.68 36.92 34.89 27.93 27.70 13.31%
EPS 4.65 5.30 4.76 3.46 4.97 2.36 2.20 13.27%
DPS 2.34 2.63 2.21 2.21 0.75 1.21 1.21 11.60%
NAPS 0.4833 0.3049 0.2568 0.2304 0.2164 0.1502 0.1647 19.63%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 5.64 4.54 9.71 5.03 5.63 5.06 5.77 -
P/RPS 3.00 2.45 3.32 2.08 2.46 1.36 1.57 11.38%
P/EPS 37.82 26.66 31.19 22.18 17.27 16.13 19.82 11.35%
EY 2.64 3.75 3.21 4.51 5.79 6.20 5.04 -10.20%
DY 1.33 1.86 1.49 2.88 0.88 3.16 2.77 -11.49%
P/NAPS 3.64 4.63 5.78 3.33 3.96 2.53 2.65 5.42%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 19/03/20 22/03/19 15/03/18 16/03/17 16/03/16 18/03/15 20/03/14 -
Price 5.85 4.43 9.85 5.20 5.20 5.20 5.28 -
P/RPS 3.11 2.39 3.37 2.15 2.27 1.40 1.44 13.67%
P/EPS 39.22 26.01 31.64 22.93 15.95 16.58 18.14 13.70%
EY 2.55 3.84 3.16 4.36 6.27 6.03 5.51 -12.04%
DY 1.28 1.91 1.47 2.79 0.95 3.08 3.03 -13.36%
P/NAPS 3.77 4.52 5.86 3.44 3.66 2.60 2.42 7.66%

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