[TOPGLOV] YoY TTM Result on 30-Nov-2013 [#1]

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	2,873,822	2,743,158	2,269,008	2,302,645	2,344,186	2,117,250	2,098,641	5.37%
YoY %	4.76%	20.90%	-1.46%	-1.77%	10.72%	0.89%	-	-
Horiz. %	136.94%	130.71%	108.12%	109.72%	111.70%	100.89%	100.00%	-
PBT	370,690	465,754	213,522	233,661	269,494	142,629	262,723	5.90%
YoY %	-20.41%	118.13%	-8.62%	-13.30%	88.95%	-45.71%	-	-
Horiz. %	141.10%	177.28%	81.27%	88.94%	102.58%	54.29%	100.00%	-
Tax	-63,529	-104,663	-32,890	-37,782	-35,768	-31,375	-42,527	6.91%
YoY %	39.30%	-218.22%	12.95%	-5.63%	-14.00%	26.22%	-	-
Horiz. %	149.39%	246.11%	77.34%	88.84%	84.11%	73.78%	100.00%	-
NP	307,161	361,091	180,632	195,879	233,726	111,254	220,196	5.69%
YoY %	-14.94%	99.90%	-7.78%	-16.19%	110.08%	-49.48%	-	-
Horiz. %	139.49%	163.99%	82.03%	88.96%	106.14%	50.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,696	359,446	178,929	189,285	228,786	108,473	216,073	5.94%
YoY %	-14.95%	100.89%	-5.47%	-17.27%	110.92%	-49.80%	-	-
Horiz. %	141.48%	166.35%	82.81%	87.60%	105.88%	50.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.14%	22.47%	15.40%	16.17%	13.27%	22.00%	16.19%	-
YoY %	-23.72%	45.91%	-4.76%	21.85%	-39.68%	35.89%	-	-
Horiz. %	105.87%	138.79%	95.12%	99.88%	81.96%	135.89%	100.00%	-
Total Cost	2,566,661	2,382,067	2,088,376	2,106,766	2,110,460	2,005,996	1,878,445	5.33%
YoY %	7.75%	14.06%	-0.87%	-0.18%	5.21%	6.79%	-	-
Horiz. %	136.64%	126.81%	111.18%	112.15%	112.35%	106.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,917,469	1,243,682	1,451,187	1,432,057	1,342,924	1,187,981	1,174,871	8.49%
YoY %	54.18%	-14.30%	1.34%	6.64%	13.04%	1.12%	-	-
Horiz. %	163.21%	105.86%	123.52%	121.89%	114.30%	101.12%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	181,574	61,802	99,256	99,207	55,658	68,003	64,393	18.84%
YoY %	193.80%	-37.73%	0.05%	78.24%	-18.15%	5.61%	-	-
Horiz. %	281.98%	95.98%	154.14%	154.06%	86.43%	105.61%	100.00%	-
Div Payout %	59.40%	17.19%	55.47%	52.41%	24.33%	62.69%	29.80%	-
YoY %	245.55%	-69.01%	5.84%	115.41%	-61.19%	110.37%	-	-
Horiz. %	199.33%	57.68%	186.14%	175.87%	81.64%	210.37%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	1,917,469	1,243,682	1,451,187	1,432,057	1,342,924	1,187,981	1,174,871	8.49%
YoY %	54.18%	-14.30%	1.34%	6.64%	13.04%	1.12%	-	-
Horiz. %	163.21%	105.86%	123.52%	121.89%	114.30%	101.12%	100.00%	-
NOSH	1,253,247	621,841	620,165	619,938	618,858	618,740	618,353	12.48%
YoY %	101.54%	0.27%	0.04%	0.17%	0.02%	0.06%	-	-
Horiz. %	202.68%	100.56%	100.29%	100.26%	100.08%	100.06%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	10.69%	13.16%	7.96%	8.51%	9.97%	5.25%	10.49%	-
YoY %	-18.77%	65.33%	-6.46%	-14.64%	89.90%	-49.95%	-	-
Horiz. %	101.91%	125.45%	75.88%	81.12%	95.04%	50.05%	100.00%	-
ROE	15.94%	28.90%	12.33%	13.22%	17.04%	9.13%	18.39%	-
YoY %	-44.84%	134.39%	-6.73%	-22.42%	86.64%	-50.35%	-	-
Horiz. %	86.68%	157.15%	67.05%	71.89%	92.66%	49.65%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	229.31	441.13	365.87	371.43	378.79	342.19	339.39	-6.32%
YoY %	-48.02%	20.57%	-1.50%	-1.94%	10.70%	0.83%	-	-
Horiz. %	67.57%	129.98%	107.80%	109.44%	111.61%	100.83%	100.00%	-
EPS	24.39	57.80	28.85	30.53	36.97	17.53	34.94	-5.80%
YoY %	-57.80%	100.35%	-5.50%	-17.42%	110.90%	-49.83%	-	-
Horiz. %	69.81%	165.43%	82.57%	87.38%	105.81%	50.17%	100.00%	-
DPS	14.50	10.00	16.00	16.00	9.00	11.00	10.41	5.67%
YoY %	45.00%	-37.50%	0.00%	77.78%	-18.18%	5.67%	-	-
Horiz. %	139.29%	96.06%	153.70%	153.70%	86.46%	105.67%	100.00%	-
NAPS	1.53	2.00	2.34	2.31	2.17	1.92	1.90	-3.54%
YoY %	-23.50%	-14.53%	1.30%	6.45%	13.02%	1.05%	-	-
Horiz. %	80.53%	105.26%	123.16%	121.58%	114.21%	101.05%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 619,938
RPS	36.75	35.08	29.02	29.45	29.98	27.07	26.84	5.37%
YoY %	4.76%	20.88%	-1.46%	-1.77%	10.75%	0.86%	-	-
Horiz. %	136.92%	130.70%	108.12%	109.72%	111.70%	100.86%	100.00%	-
EPS	3.91	4.60	2.29	2.42	2.93	1.39	2.76	5.97%
YoY %	-15.00%	100.87%	-5.37%	-17.41%	110.79%	-49.64%	-	-
Horiz. %	141.67%	166.67%	82.97%	87.68%	106.16%	50.36%	100.00%	-
DPS	2.32	0.79	1.27	1.27	0.71	0.87	0.82	18.90%
YoY %	193.67%	-37.80%	0.00%	78.87%	-18.39%	6.10%	-	-
Horiz. %	282.93%	96.34%	154.88%	154.88%	86.59%	106.10%	100.00%	-
NAPS	0.2452	0.159	0.1856	0.1831	0.1717	0.1519	0.1502	8.50%
YoY %	54.21%	-14.33%	1.37%	6.64%	13.03%	1.13%	-	-
Horiz. %	163.25%	105.86%	123.57%	121.90%	114.31%	101.13%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	5.28	9.71	4.61	5.72	5.64	4.61	5.70	-
P/RPS	2.30	2.20	1.26	1.54	1.49	1.35	1.68	5.36%
YoY %	4.55%	74.60%	-18.18%	3.36%	10.37%	-19.64%	-	-
Horiz. %	136.90%	130.95%	75.00%	91.67%	88.69%	80.36%	100.00%	-
P/EPS	21.65	16.80	15.98	18.73	15.26	26.30	16.31	4.82%
YoY %	28.87%	5.13%	-14.68%	22.74%	-41.98%	61.25%	-	-
Horiz. %	132.74%	103.00%	97.98%	114.84%	93.56%	161.25%	100.00%	-
EY	4.62	5.95	6.26	5.34	6.55	3.80	6.13	-4.59%
YoY %	-22.35%	-4.95%	17.23%	-18.47%	72.37%	-38.01%	-	-
Horiz. %	75.37%	97.06%	102.12%	87.11%	106.85%	61.99%	100.00%	-
DY	2.75	1.03	3.47	2.80	1.60	2.39	1.83	7.01%
YoY %	166.99%	-70.32%	23.93%	75.00%	-33.05%	30.60%	-	-
Horiz. %	150.27%	56.28%	189.62%	153.01%	87.43%	130.60%	100.00%	-
P/NAPS	3.45	4.86	1.97	2.48	2.60	2.40	3.00	2.35%
YoY %	-29.01%	146.70%	-20.56%	-4.62%	8.33%	-20.00%	-	-
Horiz. %	115.00%	162.00%	65.67%	82.67%	86.67%	80.00%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	15/12/16	15/12/15	16/12/14	17/12/13	13/12/12	16/12/11	15/12/10	-
Price	5.06	11.86	4.30	5.80	5.70	4.44	5.45	-
P/RPS	2.21	2.69	1.18	1.56	1.50	1.30	1.61	5.41%
YoY %	-17.84%	127.97%	-24.36%	4.00%	15.38%	-19.25%	-	-
Horiz. %	137.27%	167.08%	73.29%	96.89%	93.17%	80.75%	100.00%	-
P/EPS	20.74	20.52	14.90	19.00	15.42	25.33	15.60	4.85%
YoY %	1.07%	37.72%	-21.58%	23.22%	-39.12%	62.37%	-	-
Horiz. %	132.95%	131.54%	95.51%	121.79%	98.85%	162.37%	100.00%	-
EY	4.82	4.87	6.71	5.26	6.49	3.95	6.41	-4.63%
YoY %	-1.03%	-27.42%	27.57%	-18.95%	64.30%	-38.38%	-	-
Horiz. %	75.20%	75.98%	104.68%	82.06%	101.25%	61.62%	100.00%	-
DY	2.87	0.84	3.72	2.76	1.58	2.48	1.91	7.01%
YoY %	241.67%	-77.42%	34.78%	74.68%	-36.29%	29.84%	-	-
Horiz. %	150.26%	43.98%	194.76%	144.50%	82.72%	129.84%	100.00%	-
P/NAPS	3.31	5.93	1.84	2.51	2.63	2.31	2.87	2.40%
YoY %	-44.18%	222.28%	-26.69%	-4.56%	13.85%	-19.51%	-	-
Horiz. %	115.33%	206.62%	64.11%	87.46%	91.64%	80.49%	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