[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2016 [#4]

Announcement Date
12-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-Aug-2016 [#4]
Profit Trend
QoQ- -8.42%
YoY- 28.93%
View:
Show?
Annualized Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 4,801,759 4,213,986 3,409,176 2,888,515 2,510,510 2,275,366 2,313,234 12.93%
PBT 430,748 522,710 383,105 442,202 363,538 216,310 242,204 10.06%
Tax -57,136 -85,409 -50,536 -79,763 -82,346 -32,745 -39,375 6.39%
NP 373,612 437,301 332,569 362,439 281,192 183,565 202,829 10.71%
-
NP to SH 370,564 433,618 332,704 360,729 279,781 180,523 196,500 11.14%
-
Tax Rate 13.26% 16.34% 13.19% 18.04% 22.65% 15.14% 16.26% -
Total Cost 4,428,147 3,776,685 3,076,607 2,526,076 2,229,318 2,091,801 2,110,405 13.14%
-
Net Worth 2,432,559 2,415,346 2,017,527 1,827,155 802,884 1,395,945 1,356,892 10.21%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 192,044 217,253 181,702 181,464 71,024 99,267 99,133 11.64%
Div Payout % 51.82% 50.10% 54.61% 50.30% 25.39% 54.99% 50.45% -
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 2,432,559 2,415,346 2,017,527 1,827,155 802,884 1,395,945 1,356,892 10.21%
NOSH 2,560,589 1,280,229 1,253,122 1,251,476 617,603 620,420 619,585 26.66%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 7.78% 10.38% 9.76% 12.55% 11.20% 8.07% 8.77% -
ROE 15.23% 17.95% 16.49% 19.74% 34.85% 12.93% 14.48% -
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 187.53 329.74 272.05 230.81 406.49 366.75 373.35 -10.83%
EPS 14.47 34.33 26.55 28.83 22.61 29.09 31.72 -12.25%
DPS 7.50 17.00 14.50 14.50 11.50 16.00 16.00 -11.85%
NAPS 0.95 1.89 1.61 1.46 1.30 2.25 2.19 -12.98%
Adjusted Per Share Value based on latest NOSH - 1,252,671
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 58.49 51.33 41.53 35.19 30.58 27.72 28.18 12.93%
EPS 4.51 5.28 4.05 4.39 3.41 2.20 2.39 11.15%
DPS 2.34 2.65 2.21 2.21 0.87 1.21 1.21 11.61%
NAPS 0.2963 0.2942 0.2458 0.2226 0.0978 0.17 0.1653 10.21%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 4.75 11.14 5.61 4.25 7.72 4.79 6.14 -
P/RPS 2.53 3.38 2.06 1.84 1.90 1.31 1.64 7.48%
P/EPS 32.82 32.83 21.13 14.74 17.04 16.46 19.36 9.19%
EY 3.05 3.05 4.73 6.78 5.87 6.07 5.17 -8.41%
DY 1.58 1.53 2.58 3.41 1.49 3.34 2.61 -8.02%
P/NAPS 5.00 5.89 3.48 2.91 5.94 2.13 2.80 10.14%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 26/09/19 11/10/18 13/10/17 12/10/16 15/10/15 14/10/14 11/10/13 -
Price 4.68 10.70 5.96 5.00 8.44 4.81 6.15 -
P/RPS 2.50 3.24 2.19 2.17 2.08 1.31 1.65 7.16%
P/EPS 32.34 31.54 22.45 17.35 18.63 16.53 19.39 8.89%
EY 3.09 3.17 4.45 5.76 5.37 6.05 5.16 -8.18%
DY 1.60 1.59 2.43 2.90 1.36 3.33 2.60 -7.76%
P/NAPS 4.93 5.66 3.70 3.42 6.49 2.14 2.81 9.81%

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