[TOPGLOV] QoQ TTM Result on 30-Nov-2015 [#1]

Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- 28.47%
YoY- 100.89%
View:
Show?
TTM Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 2,888,515 2,875,846 2,864,766 2,743,158 2,510,510 2,380,176 2,292,984 16.55%
PBT 442,202 501,172 528,010 465,754 363,538 278,466 232,998 52.99%
Tax -79,763 -101,017 -117,974 -104,663 -82,346 -54,089 -38,293 62.73%
NP 362,439 400,155 410,036 361,091 281,192 224,377 194,705 51.03%
-
NP to SH 360,729 398,166 407,984 359,446 279,781 223,345 193,444 51.21%
-
Tax Rate 18.04% 20.16% 22.34% 22.47% 22.65% 19.42% 16.43% -
Total Cost 2,526,076 2,475,691 2,454,730 2,382,067 2,229,318 2,155,799 2,098,279 13.10%
-
Net Worth 1,828,900 1,764,788 1,776,817 1,243,682 1,236,438 1,235,453 1,233,641 29.86%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 181,574 112,190 61,802 61,802 61,802 80,538 99,256 49.30%
Div Payout % 50.34% 28.18% 15.15% 17.19% 22.09% 36.06% 51.31% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 1,828,900 1,764,788 1,776,817 1,243,682 1,236,438 1,235,453 1,233,641 29.86%
NOSH 1,252,671 1,251,623 1,251,279 621,841 618,219 617,726 616,820 60.02%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 12.55% 13.91% 14.31% 13.16% 11.20% 9.43% 8.49% -
ROE 19.72% 22.56% 22.96% 28.90% 22.63% 18.08% 15.68% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 230.59 229.77 228.95 441.13 406.09 385.31 371.74 -27.16%
EPS 28.80 31.81 32.61 57.80 45.26 36.16 31.36 -5.49%
DPS 14.49 8.96 4.94 10.00 10.00 13.00 16.00 -6.36%
NAPS 1.46 1.41 1.42 2.00 2.00 2.00 2.00 -18.84%
Adjusted Per Share Value based on latest NOSH - 621,841
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 35.19 35.03 34.90 33.42 30.58 28.99 27.93 16.57%
EPS 4.39 4.85 4.97 4.38 3.41 2.72 2.36 50.96%
DPS 2.21 1.37 0.75 0.75 0.75 0.98 1.21 49.14%
NAPS 0.2228 0.215 0.2164 0.1515 0.1506 0.1505 0.1503 29.85%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 4.25 5.07 5.63 9.71 7.72 5.42 5.06 -
P/RPS 1.84 2.21 2.46 2.20 1.90 1.41 1.36 22.21%
P/EPS 14.76 15.94 17.27 16.80 17.06 14.99 16.13 -5.72%
EY 6.78 6.27 5.79 5.95 5.86 6.67 6.20 6.11%
DY 3.41 1.77 0.88 1.03 1.30 2.40 3.16 5.18%
P/NAPS 2.91 3.60 3.96 4.86 3.86 2.71 2.53 9.73%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 12/10/16 15/06/16 16/03/16 15/12/15 15/10/15 17/06/15 18/03/15 -
Price 5.00 4.91 5.20 11.86 8.44 5.87 5.20 -
P/RPS 2.17 2.14 2.27 2.69 2.08 1.52 1.40 33.75%
P/EPS 17.36 15.43 15.95 20.52 18.65 16.24 16.58 3.09%
EY 5.76 6.48 6.27 4.87 5.36 6.16 6.03 -2.99%
DY 2.90 1.83 0.95 0.84 1.18 2.21 3.08 -3.91%
P/NAPS 3.42 3.48 3.66 5.93 4.22 2.94 2.60 19.95%

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