[TOPGLOV] YoY TTM Result on 30-Nov-2016 [#1]

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
TTM Result
Revenue	4,748,894	4,537,835	3,561,709	2,873,822	2,743,158	2,269,008	2,302,645	12.81%
YoY %	4.65%	27.41%	23.94%	4.76%	20.90%	-1.46%	-	-
Horiz. %	206.24%	197.07%	154.68%	124.81%	119.13%	98.54%	100.00%	-
PBT	414,321	542,599	415,339	370,690	465,754	213,522	233,661	10.01%
YoY %	-23.64%	30.64%	12.04%	-20.41%	118.13%	-8.62%	-	-
Horiz. %	177.32%	232.22%	177.75%	158.64%	199.33%	91.38%	100.00%	-
Tax	-40,623	-99,572	-50,459	-63,529	-104,663	-32,890	-37,782	1.21%
YoY %	59.20%	-97.33%	20.57%	39.30%	-218.22%	12.95%	-	-
Horiz. %	107.52%	263.54%	133.55%	168.15%	277.02%	87.05%	100.00%	-
NP	373,698	443,027	364,880	307,161	361,091	180,632	195,879	11.36%
YoY %	-15.65%	21.42%	18.79%	-14.94%	99.90%	-7.78%	-	-
Horiz. %	190.78%	226.17%	186.28%	156.81%	184.34%	92.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,935	438,228	364,834	305,696	359,446	178,929	189,285	11.91%
YoY %	-15.13%	20.12%	19.35%	-14.95%	100.89%	-5.47%	-	-
Horiz. %	196.49%	231.52%	192.74%	161.50%	189.90%	94.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.80%	18.35%	12.15%	17.14%	22.47%	15.40%	16.17%	-
YoY %	-46.59%	51.03%	-29.11%	-23.72%	45.91%	-4.76%	-	-
Horiz. %	60.61%	113.48%	75.14%	106.00%	138.96%	95.24%	100.00%	-
Total Cost	4,375,196	4,094,808	3,196,829	2,566,661	2,382,067	2,088,376	2,106,766	12.94%
YoY %	6.85%	28.09%	24.55%	7.75%	14.06%	-0.87%	-	-
Horiz. %	207.67%	194.36%	151.74%	121.83%	113.07%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,580,559	2,477,618	2,107,270	1,917,469	1,243,682	1,451,187	1,432,057	10.30%
YoY %	4.15%	17.57%	9.90%	54.18%	-14.30%	1.34%	-	-
Horiz. %	180.20%	173.01%	147.15%	133.90%	86.85%	101.34%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Dividend
Div	191,826	215,746	181,722	181,574	61,802	99,256	99,207	11.61%
YoY %	-11.09%	18.72%	0.08%	193.80%	-37.73%	0.05%	-	-
Horiz. %	193.36%	217.47%	183.17%	183.03%	62.30%	100.05%	100.00%	-
Div Payout %	51.58%	49.23%	49.81%	59.40%	17.19%	55.47%	52.41%	-
YoY %	4.77%	-1.16%	-16.14%	245.55%	-69.01%	5.84%	-	-
Horiz. %	98.42%	93.93%	95.04%	113.34%	32.80%	105.84%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Equity
Net Worth	2,580,559	2,477,618	2,107,270	1,917,469	1,243,682	1,451,187	1,432,057	10.30%
YoY %	4.15%	17.57%	9.90%	54.18%	-14.30%	1.34%	-	-
Horiz. %	180.20%	173.01%	147.15%	133.90%	86.85%	101.34%	100.00%	-
NOSH	2,560,589	2,560,536	1,256,979	1,253,247	621,841	620,165	619,938	26.65%
YoY %	0.00%	103.71%	0.30%	101.54%	0.27%	0.04%	-	-
Horiz. %	413.04%	413.03%	202.76%	202.16%	100.31%	100.04%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Ratio Analysis
NP Margin	7.87%	9.76%	10.24%	10.69%	13.16%	7.96%	8.51%	-
YoY %	-19.36%	-4.69%	-4.21%	-18.77%	65.33%	-6.46%	-	-
Horiz. %	92.48%	114.69%	120.33%	125.62%	154.64%	93.54%	100.00%	-
ROE	14.41%	17.69%	17.31%	15.94%	28.90%	12.33%	13.22%	-
YoY %	-18.54%	2.20%	8.59%	-44.84%	134.39%	-6.73%	-	-
Horiz. %	109.00%	133.81%	130.94%	120.57%	218.61%	93.27%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Per Share
RPS	185.87	177.66	283.95	229.31	441.13	365.87	371.43	-10.89%
YoY %	4.62%	-37.43%	23.83%	-48.02%	20.57%	-1.50%	-	-
Horiz. %	50.04%	47.83%	76.45%	61.74%	118.77%	98.50%	100.00%	-
EPS	14.56	17.16	29.09	24.39	57.80	28.85	30.53	-11.60%
YoY %	-15.15%	-41.01%	19.27%	-57.80%	100.35%	-5.50%	-	-
Horiz. %	47.69%	56.21%	95.28%	79.89%	189.32%	94.50%	100.00%	-
DPS	7.50	8.45	14.50	14.50	10.00	16.00	16.00	-11.85%
YoY %	-11.24%	-41.72%	0.00%	45.00%	-37.50%	0.00%	-	-
Horiz. %	46.88%	52.81%	90.62%	90.62%	62.50%	100.00%	100.00%	-
NAPS	1.01	0.97	1.68	1.53	2.00	2.34	2.31	-12.87%
YoY %	4.12%	-42.26%	9.80%	-23.50%	-14.53%	1.30%	-	-
Horiz. %	43.72%	41.99%	72.73%	66.23%	86.58%	101.30%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,253,247
RPS	60.73	58.03	45.55	36.75	35.08	29.02	29.45	12.81%
YoY %	4.65%	27.40%	23.95%	4.76%	20.88%	-1.46%	-	-
Horiz. %	206.21%	197.05%	154.67%	124.79%	119.12%	98.54%	100.00%	-
EPS	4.76	5.60	4.67	3.91	4.60	2.29	2.42	11.92%
YoY %	-15.00%	19.91%	19.44%	-15.00%	100.87%	-5.37%	-	-
Horiz. %	196.69%	231.40%	192.98%	161.57%	190.08%	94.63%	100.00%	-
DPS	2.45	2.76	2.32	2.32	0.79	1.27	1.27	11.56%
YoY %	-11.23%	18.97%	0.00%	193.67%	-37.80%	0.00%	-	-
Horiz. %	192.91%	217.32%	182.68%	182.68%	62.20%	100.00%	100.00%	-
NAPS	0.33	0.3168	0.2695	0.2452	0.159	0.1856	0.1831	10.31%
YoY %	4.17%	17.55%	9.91%	54.21%	-14.33%	1.37%	-	-
Horiz. %	180.23%	173.02%	147.19%	133.92%	86.84%	101.37%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	-
Price	4.50	5.97	6.73	5.28	9.71	4.61	5.72	-
P/RPS	2.42	3.36	2.37	2.30	2.20	1.26	1.54	7.82%
YoY %	-27.98%	41.77%	3.04%	4.55%	74.60%	-18.18%	-	-
Horiz. %	157.14%	218.18%	153.90%	149.35%	142.86%	81.82%	100.00%	-
P/EPS	30.91	34.80	23.14	21.65	16.80	15.98	18.73	8.70%
YoY %	-11.18%	50.39%	6.88%	28.87%	5.13%	-14.68%	-	-
Horiz. %	165.03%	185.80%	123.55%	115.59%	89.70%	85.32%	100.00%	-
EY	3.23	2.87	4.32	4.62	5.95	6.26	5.34	-8.03%
YoY %	12.54%	-33.56%	-6.49%	-22.35%	-4.95%	17.23%	-	-
Horiz. %	60.49%	53.75%	80.90%	86.52%	111.42%	117.23%	100.00%	-
DY	1.67	1.41	2.15	2.75	1.03	3.47	2.80	-8.24%
YoY %	18.44%	-34.42%	-21.82%	166.99%	-70.32%	23.93%	-	-
Horiz. %	59.64%	50.36%	76.79%	98.21%	36.79%	123.93%	100.00%	-
P/NAPS	4.46	6.15	4.01	3.45	4.86	1.97	2.48	10.27%
YoY %	-27.48%	53.37%	16.23%	-29.01%	146.70%	-20.56%	-	-
Horiz. %	179.84%	247.98%	161.69%	139.11%	195.97%	79.44%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Announcement Date
Date	17/12/19	17/12/18	19/12/17	15/12/16	15/12/15	16/12/14	17/12/13	-
Price	4.66	5.74	7.48	5.06	11.86	4.30	5.80	-
P/RPS	2.51	3.23	2.63	2.21	2.69	1.18	1.56	8.24%
YoY %	-22.29%	22.81%	19.00%	-17.84%	127.97%	-24.36%	-	-
Horiz. %	160.90%	207.05%	168.59%	141.67%	172.44%	75.64%	100.00%	-
P/EPS	32.01	33.46	25.72	20.74	20.52	14.90	19.00	9.07%
YoY %	-4.33%	30.09%	24.01%	1.07%	37.72%	-21.58%	-	-
Horiz. %	168.47%	176.11%	135.37%	109.16%	108.00%	78.42%	100.00%	-
EY	3.12	2.99	3.89	4.82	4.87	6.71	5.26	-8.33%
YoY %	4.35%	-23.14%	-19.29%	-1.03%	-27.42%	27.57%	-	-
Horiz. %	59.32%	56.84%	73.95%	91.63%	92.59%	127.57%	100.00%	-
DY	1.61	1.47	1.94	2.87	0.84	3.72	2.76	-8.58%
YoY %	9.52%	-24.23%	-32.40%	241.67%	-77.42%	34.78%	-	-
Horiz. %	58.33%	53.26%	70.29%	103.99%	30.43%	134.78%	100.00%	-
P/NAPS	4.61	5.92	4.45	3.31	5.93	1.84	2.51	10.65%
YoY %	-22.13%	33.03%	34.44%	-44.18%	222.28%	-26.69%	-	-
Horiz. %	183.67%	235.86%	177.29%	131.87%	236.25%	73.31%	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