[TOPGLOV] QoQ TTM Result on 31-Aug-2015 [#4]

Announcement Date
15-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- 25.27%
YoY- 54.98%
View:
Show?
TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 2,875,846 2,864,766 2,743,158 2,510,510 2,380,176 2,292,984 2,269,008 17.10%
PBT 501,172 528,010 465,754 363,538 278,466 232,998 213,522 76.52%
Tax -101,017 -117,974 -104,663 -82,346 -54,089 -38,293 -32,890 111.14%
NP 400,155 410,036 361,091 281,192 224,377 194,705 180,632 69.85%
-
NP to SH 398,166 407,984 359,446 279,781 223,345 193,444 178,929 70.36%
-
Tax Rate 20.16% 22.34% 22.47% 22.65% 19.42% 16.43% 15.40% -
Total Cost 2,475,691 2,454,730 2,382,067 2,229,318 2,155,799 2,098,279 2,088,376 11.99%
-
Net Worth 1,764,788 1,776,817 1,243,682 1,236,438 1,235,453 1,233,641 1,451,187 13.91%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 112,190 61,802 61,802 61,802 80,538 99,256 99,256 8.50%
Div Payout % 28.18% 15.15% 17.19% 22.09% 36.06% 51.31% 55.47% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 1,764,788 1,776,817 1,243,682 1,236,438 1,235,453 1,233,641 1,451,187 13.91%
NOSH 1,251,623 1,251,279 621,841 618,219 617,726 616,820 620,165 59.63%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 13.91% 14.31% 13.16% 11.20% 9.43% 8.49% 7.96% -
ROE 22.56% 22.96% 28.90% 22.63% 18.08% 15.68% 12.33% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 229.77 228.95 441.13 406.09 385.31 371.74 365.87 -26.64%
EPS 31.81 32.61 57.80 45.26 36.16 31.36 28.85 6.72%
DPS 8.96 4.94 10.00 10.00 13.00 16.00 16.00 -32.03%
NAPS 1.41 1.42 2.00 2.00 2.00 2.00 2.34 -28.63%
Adjusted Per Share Value based on latest NOSH - 618,219
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 35.03 34.90 33.42 30.58 28.99 27.93 27.64 17.09%
EPS 4.85 4.97 4.38 3.41 2.72 2.36 2.18 70.33%
DPS 1.37 0.75 0.75 0.75 0.98 1.21 1.21 8.62%
NAPS 0.215 0.2164 0.1515 0.1506 0.1505 0.1503 0.1768 13.91%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 5.07 5.63 9.71 7.72 5.42 5.06 4.61 -
P/RPS 2.21 2.46 2.20 1.90 1.41 1.36 1.26 45.38%
P/EPS 15.94 17.27 16.80 17.06 14.99 16.13 15.98 -0.16%
EY 6.27 5.79 5.95 5.86 6.67 6.20 6.26 0.10%
DY 1.77 0.88 1.03 1.30 2.40 3.16 3.47 -36.13%
P/NAPS 3.60 3.96 4.86 3.86 2.71 2.53 1.97 49.41%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 15/06/16 16/03/16 15/12/15 15/10/15 17/06/15 18/03/15 16/12/14 -
Price 4.91 5.20 11.86 8.44 5.87 5.20 4.30 -
P/RPS 2.14 2.27 2.69 2.08 1.52 1.40 1.18 48.66%
P/EPS 15.43 15.95 20.52 18.65 16.24 16.58 14.90 2.35%
EY 6.48 6.27 4.87 5.36 6.16 6.03 6.71 -2.29%
DY 1.83 0.95 0.84 1.18 2.21 3.08 3.72 -37.65%
P/NAPS 3.48 3.66 5.93 4.22 2.94 2.60 1.84 52.87%

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