[TOPGLOV] YoY Cumulative Quarter Result on 31-Aug-2014 [#4]

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Cumulative Result
Revenue	3,409,176	2,888,515	2,510,510	2,275,366	2,313,234	2,314,454	2,053,916	8.80%
YoY %	18.03%	15.06%	10.33%	-1.64%	-0.05%	12.68%	-	-
Horiz. %	165.98%	140.63%	122.23%	110.78%	112.63%	112.68%	100.00%	-
PBT	383,105	442,202	363,538	216,310	242,204	240,702	145,470	17.49%
YoY %	-13.36%	21.64%	68.06%	-10.69%	0.62%	65.47%	-	-
Horiz. %	263.36%	303.98%	249.91%	148.70%	166.50%	165.47%	100.00%	-
Tax	-50,536	-79,763	-82,346	-32,745	-39,375	-33,417	-30,338	8.86%
YoY %	36.64%	3.14%	-151.48%	16.84%	-17.83%	-10.15%	-	-
Horiz. %	166.58%	262.91%	271.43%	107.93%	129.79%	110.15%	100.00%	-
NP	332,569	362,439	281,192	183,565	202,829	207,285	115,132	19.31%
YoY %	-8.24%	28.89%	53.18%	-9.50%	-2.15%	80.04%	-	-
Horiz. %	288.86%	314.80%	244.23%	159.44%	176.17%	180.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	332,704	360,729	279,781	180,523	196,500	202,726	113,091	19.68%
YoY %	-7.77%	28.93%	54.98%	-8.13%	-3.07%	79.26%	-	-
Horiz. %	294.19%	318.97%	247.39%	159.63%	173.75%	179.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.19%	18.04%	22.65%	15.14%	16.26%	13.88%	20.86%	-
YoY %	-26.88%	-20.35%	49.60%	-6.89%	17.15%	-33.46%	-	-
Horiz. %	63.23%	86.48%	108.58%	72.58%	77.95%	66.54%	100.00%	-
Total Cost	3,076,607	2,526,076	2,229,318	2,091,801	2,110,405	2,107,169	1,938,784	7.99%
YoY %	21.79%	13.31%	6.57%	-0.88%	0.15%	8.69%	-	-
Horiz. %	158.69%	130.29%	114.99%	107.89%	108.85%	108.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,017,527	1,827,155	802,884	1,395,945	1,356,892	1,280,436	1,143,795	9.91%
YoY %	10.42%	127.57%	-42.48%	2.88%	5.97%	11.95%	-	-
Horiz. %	176.39%	159.74%	70.19%	122.05%	118.63%	111.95%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Dividend
Div	181,702	181,464	71,024	99,267	99,133	98,970	68,009	17.77%
YoY %	0.13%	155.50%	-28.45%	0.14%	0.16%	45.52%	-	-
Horiz. %	267.17%	266.82%	104.43%	145.96%	145.76%	145.52%	100.00%	-
Div Payout %	54.61%	50.30%	25.39%	54.99%	50.45%	48.82%	60.14%	-
YoY %	8.57%	98.11%	-53.83%	9.00%	3.34%	-18.82%	-	-
Horiz. %	90.80%	83.64%	42.22%	91.44%	83.89%	81.18%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Equity
Net Worth	2,017,527	1,827,155	802,884	1,395,945	1,356,892	1,280,436	1,143,795	9.91%
YoY %	10.42%	127.57%	-42.48%	2.88%	5.97%	11.95%	-	-
Horiz. %	176.39%	159.74%	70.19%	122.05%	118.63%	111.95%	100.00%	-
NOSH	1,253,122	1,251,476	617,603	620,420	619,585	618,568	618,267	12.48%
YoY %	0.13%	102.63%	-0.45%	0.13%	0.16%	0.05%	-	-
Horiz. %	202.68%	202.42%	99.89%	100.35%	100.21%	100.05%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Ratio Analysis
NP Margin	9.76%	12.55%	11.20%	8.07%	8.77%	8.96%	5.61%	-
YoY %	-22.23%	12.05%	38.79%	-7.98%	-2.12%	59.71%	-	-
Horiz. %	173.98%	223.71%	199.64%	143.85%	156.33%	159.71%	100.00%	-
ROE	16.49%	19.74%	34.85%	12.93%	14.48%	15.83%	9.89%	-
YoY %	-16.46%	-43.36%	169.53%	-10.70%	-8.53%	60.06%	-	-
Horiz. %	166.73%	199.60%	352.38%	130.74%	146.41%	160.06%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Per Share
RPS	272.05	230.81	406.49	366.75	373.35	374.16	332.20	-3.27%
YoY %	17.87%	-43.22%	10.84%	-1.77%	-0.22%	12.63%	-	-
Horiz. %	81.89%	69.48%	122.36%	110.40%	112.39%	112.63%	100.00%	-
EPS	26.55	28.83	22.61	29.09	31.72	32.77	18.29	6.40%
YoY %	-7.91%	27.51%	-22.28%	-8.29%	-3.20%	79.17%	-	-
Horiz. %	145.16%	157.63%	123.62%	159.05%	173.43%	179.17%	100.00%	-
DPS	14.50	14.50	11.50	16.00	16.00	16.00	11.00	4.70%
YoY %	0.00%	26.09%	-28.12%	0.00%	0.00%	45.45%	-	-
Horiz. %	131.82%	131.82%	104.55%	145.45%	145.45%	145.45%	100.00%	-
NAPS	1.61	1.46	1.30	2.25	2.19	2.07	1.85	-2.28%
YoY %	10.27%	12.31%	-42.22%	2.74%	5.80%	11.89%	-	-
Horiz. %	87.03%	78.92%	70.27%	121.62%	118.38%	111.89%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Adjusted Per Share Value based on latest NOSH - 620,324
RPS	43.60	36.94	32.10	29.10	29.58	29.60	26.26	8.80%
YoY %	18.03%	15.08%	10.31%	-1.62%	-0.07%	12.72%	-	-
Horiz. %	166.03%	140.67%	122.24%	110.81%	112.64%	112.72%	100.00%	-
EPS	4.25	4.61	3.58	2.31	2.51	2.59	1.45	19.60%
YoY %	-7.81%	28.77%	54.98%	-7.97%	-3.09%	78.62%	-	-
Horiz. %	293.10%	317.93%	246.90%	159.31%	173.10%	178.62%	100.00%	-
DPS	2.32	2.32	0.91	1.27	1.27	1.27	0.87	17.74%
YoY %	0.00%	154.95%	-28.35%	0.00%	0.00%	45.98%	-	-
Horiz. %	266.67%	266.67%	104.60%	145.98%	145.98%	145.98%	100.00%	-
NAPS	0.258	0.2337	0.1027	0.1785	0.1735	0.1637	0.1463	9.90%
YoY %	10.40%	127.56%	-42.46%	2.88%	5.99%	11.89%	-	-
Horiz. %	176.35%	159.74%	70.20%	122.01%	118.59%	111.89%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	30/08/12	29/08/11	-
Price	5.61	4.25	7.72	4.79	6.14	5.29	4.86	-
P/RPS	2.06	1.84	1.90	1.31	1.64	1.41	1.46	5.90%
YoY %	11.96%	-3.16%	45.04%	-20.12%	16.31%	-3.42%	-	-
Horiz. %	141.10%	126.03%	130.14%	89.73%	112.33%	96.58%	100.00%	-
P/EPS	21.13	14.74	17.04	16.46	19.36	16.14	26.57	-3.74%
YoY %	43.35%	-13.50%	3.52%	-14.98%	19.95%	-39.25%	-	-
Horiz. %	79.53%	55.48%	64.13%	61.95%	72.86%	60.75%	100.00%	-
EY	4.73	6.78	5.87	6.07	5.17	6.20	3.76	3.89%
YoY %	-30.24%	15.50%	-3.29%	17.41%	-16.61%	64.89%	-	-
Horiz. %	125.80%	180.32%	156.12%	161.44%	137.50%	164.89%	100.00%	-
DY	2.58	3.41	1.49	3.34	2.61	3.02	2.26	2.22%
YoY %	-24.34%	128.86%	-55.39%	27.97%	-13.58%	33.63%	-	-
Horiz. %	114.16%	150.88%	65.93%	147.79%	115.49%	133.63%	100.00%	-
P/NAPS	3.48	2.91	5.94	2.13	2.80	2.56	2.63	4.77%
YoY %	19.59%	-51.01%	178.87%	-23.93%	9.38%	-2.66%	-	-
Horiz. %	132.32%	110.65%	225.86%	80.99%	106.46%	97.34%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Price Multiplier on Announcement Date
Date	13/10/17	12/10/16	15/10/15	14/10/14	11/10/13	11/10/12	11/10/11	-
Price	5.96	5.00	8.44	4.81	6.15	5.15	4.07	-
P/RPS	2.19	2.17	2.08	1.31	1.65	1.38	1.23	10.08%
YoY %	0.92%	4.33%	58.78%	-20.61%	19.57%	12.20%	-	-
Horiz. %	178.05%	176.42%	169.11%	106.50%	134.15%	112.20%	100.00%	-
P/EPS	22.45	17.35	18.63	16.53	19.39	15.71	22.25	0.14%
YoY %	29.39%	-6.87%	12.70%	-14.75%	23.42%	-29.39%	-	-
Horiz. %	100.90%	77.98%	83.73%	74.29%	87.15%	70.61%	100.00%	-
EY	4.45	5.76	5.37	6.05	5.16	6.36	4.49	-0.14%
YoY %	-22.74%	7.26%	-11.24%	17.25%	-18.87%	41.65%	-	-
Horiz. %	99.11%	128.29%	119.60%	134.74%	114.92%	141.65%	100.00%	-
DY	2.43	2.90	1.36	3.33	2.60	3.11	2.70	-1.73%
YoY %	-16.21%	113.24%	-59.16%	28.08%	-16.40%	15.19%	-	-
Horiz. %	90.00%	107.41%	50.37%	123.33%	96.30%	115.19%	100.00%	-
P/NAPS	3.70	3.42	6.49	2.14	2.81	2.49	2.20	9.04%
YoY %	8.19%	-47.30%	203.27%	-23.84%	12.85%	13.18%	-	-
Horiz. %	168.18%	155.45%	295.00%	97.27%	127.73%	113.18%	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