[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2013 [#3]

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Cumulative Result
Revenue	2,166,401	1,801,065	1,696,255	1,765,075	1,707,129	1,512,080	1,538,046	5.86%
YoY %	20.28%	6.18%	-3.90%	3.39%	12.90%	-1.69%	-	-
Horiz. %	140.85%	117.10%	110.29%	114.76%	110.99%	98.31%	100.00%	-
PBT	366,852	229,218	167,062	175,145	174,076	110,385	263,852	5.64%
YoY %	60.05%	37.21%	-4.62%	0.61%	57.70%	-58.16%	-	-
Horiz. %	139.04%	86.87%	63.32%	66.38%	65.97%	41.84%	100.00%	-
Tax	-69,923	-51,252	-29,908	-23,378	-32,579	-22,071	-59,666	2.67%
YoY %	-36.43%	-71.37%	-27.93%	28.24%	-47.61%	63.01%	-	-
Horiz. %	117.19%	85.90%	50.13%	39.18%	54.60%	36.99%	100.00%	-
NP	296,929	177,966	137,154	151,767	141,497	88,314	204,186	6.43%
YoY %	66.85%	29.76%	-9.63%	7.26%	60.22%	-56.75%	-	-
Horiz. %	145.42%	87.16%	67.17%	74.33%	69.30%	43.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,411	177,026	134,204	148,078	138,697	87,057	200,218	6.69%
YoY %	66.87%	31.91%	-9.37%	6.76%	59.32%	-56.52%	-	-
Horiz. %	147.54%	88.42%	67.03%	73.96%	69.27%	43.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.06%	22.36%	17.90%	13.35%	18.72%	19.99%	22.61%	-
YoY %	-14.76%	24.92%	34.08%	-28.69%	-6.35%	-11.59%	-	-
Horiz. %	84.30%	98.89%	79.17%	59.04%	82.80%	88.41%	100.00%	-
Total Cost	1,869,472	1,623,099	1,559,101	1,613,308	1,565,632	1,423,766	1,333,860	5.78%
YoY %	15.18%	4.10%	-3.36%	3.05%	9.96%	6.74%	-	-
Horiz. %	140.16%	121.68%	116.89%	120.95%	117.38%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	1,125,310	1,014,333	9.63%
YoY %	19.95%	9.15%	0.18%	11.41%	7.20%	10.94%	-	-
Horiz. %	173.78%	144.88%	132.74%	132.49%	118.93%	110.94%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Dividend
Div	75,009	49,396	43,431	43,351	43,304	30,915	42,138	10.07%
YoY %	51.85%	13.73%	0.18%	0.11%	40.07%	-26.63%	-	-
Horiz. %	178.01%	117.22%	103.07%	102.88%	102.77%	73.37%	100.00%	-
Div Payout %	25.39%	27.90%	32.36%	29.28%	31.22%	35.51%	21.05%	-
YoY %	-9.00%	-13.78%	10.52%	-6.21%	-12.08%	68.69%	-	-
Horiz. %	120.62%	132.54%	153.73%	139.10%	148.31%	168.69%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Equity
Net Worth	1,762,714	1,469,556	1,346,383	1,343,911	1,206,329	1,125,310	1,014,333	9.63%
YoY %	19.95%	9.15%	0.18%	11.41%	7.20%	10.94%	-	-
Horiz. %	173.78%	144.88%	132.74%	132.49%	118.93%	110.94%	100.00%	-
NOSH	1,250,152	617,460	620,453	619,314	618,630	618,302	300,989	26.75%
YoY %	102.47%	-0.48%	0.18%	0.11%	0.05%	105.42%	-	-
Horiz. %	415.35%	205.14%	206.14%	205.76%	205.53%	205.42%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Ratio Analysis
NP Margin	13.71%	9.88%	8.09%	8.60%	8.29%	5.84%	13.28%	-
YoY %	38.77%	22.13%	-5.93%	3.74%	41.95%	-56.02%	-	-
Horiz. %	103.24%	74.40%	60.92%	64.76%	62.42%	43.98%	100.00%	-
ROE	16.76%	12.05%	9.97%	11.02%	11.50%	7.74%	19.74%	-
YoY %	39.09%	20.86%	-9.53%	-4.17%	48.58%	-60.79%	-	-
Horiz. %	84.90%	61.04%	50.51%	55.83%	58.26%	39.21%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Per Share
RPS	173.29	291.69	273.39	285.00	275.95	244.55	511.00	-16.47%
YoY %	-40.59%	6.69%	-4.07%	3.28%	12.84%	-52.14%	-	-
Horiz. %	33.91%	57.08%	53.50%	55.77%	54.00%	47.86%	100.00%	-
EPS	23.63	28.67	21.63	23.91	22.42	14.08	66.52	-15.83%
YoY %	-17.58%	32.55%	-9.54%	6.65%	59.23%	-78.83%	-	-
Horiz. %	35.52%	43.10%	32.52%	35.94%	33.70%	21.17%	100.00%	-
DPS	6.00	8.00	7.00	7.00	7.00	5.00	14.00	-13.15%
YoY %	-25.00%	14.29%	0.00%	0.00%	40.00%	-64.29%	-	-
Horiz. %	42.86%	57.14%	50.00%	50.00%	50.00%	35.71%	100.00%	-
NAPS	1.41	2.38	2.17	2.17	1.95	1.82	3.37	-13.50%
YoY %	-40.76%	9.68%	0.00%	11.28%	7.14%	-45.99%	-	-
Horiz. %	41.84%	70.62%	64.39%	64.39%	57.86%	54.01%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 619,553
RPS	27.70	23.03	21.69	22.57	21.83	19.34	19.67	5.86%
YoY %	20.28%	6.18%	-3.90%	3.39%	12.87%	-1.68%	-	-
Horiz. %	140.82%	117.08%	110.27%	114.74%	110.98%	98.32%	100.00%	-
EPS	3.78	2.26	1.72	1.89	1.77	1.11	2.56	6.70%
YoY %	67.26%	31.40%	-8.99%	6.78%	59.46%	-56.64%	-	-
Horiz. %	147.66%	88.28%	67.19%	73.83%	69.14%	43.36%	100.00%	-
DPS	0.96	0.63	0.56	0.55	0.55	0.40	0.54	10.05%
YoY %	52.38%	12.50%	1.82%	0.00%	37.50%	-25.93%	-	-
Horiz. %	177.78%	116.67%	103.70%	101.85%	101.85%	74.07%	100.00%	-
NAPS	0.2254	0.1879	0.1722	0.1719	0.1543	0.1439	0.1297	9.63%
YoY %	19.96%	9.12%	0.17%	11.41%	7.23%	10.95%	-	-
Horiz. %	173.79%	144.87%	132.77%	132.54%	118.97%	110.95%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	-
Price	5.07	5.42	4.84	6.38	4.47	5.20	12.28	-
P/RPS	2.93	1.86	1.77	2.24	1.62	2.13	2.40	3.37%
YoY %	57.53%	5.08%	-20.98%	38.27%	-23.94%	-11.25%	-	-
Horiz. %	122.08%	77.50%	73.75%	93.33%	67.50%	88.75%	100.00%	-
P/EPS	21.46	18.90	22.38	26.68	19.94	36.93	18.46	2.53%
YoY %	13.54%	-15.55%	-16.12%	33.80%	-46.01%	100.05%	-	-
Horiz. %	116.25%	102.38%	121.24%	144.53%	108.02%	200.05%	100.00%	-
EY	4.66	5.29	4.47	3.75	5.02	2.71	5.42	-2.48%
YoY %	-11.91%	18.34%	19.20%	-25.30%	85.24%	-50.00%	-	-
Horiz. %	85.98%	97.60%	82.47%	69.19%	92.62%	50.00%	100.00%	-
DY	1.18	1.48	1.45	1.10	1.57	0.96	1.14	0.57%
YoY %	-20.27%	2.07%	31.82%	-29.94%	63.54%	-15.79%	-	-
Horiz. %	103.51%	129.82%	127.19%	96.49%	137.72%	84.21%	100.00%	-
P/NAPS	3.60	2.28	2.23	2.94	2.29	2.86	3.64	-0.18%
YoY %	57.89%	2.24%	-24.15%	28.38%	-19.93%	-21.43%	-	-
Horiz. %	98.90%	62.64%	61.26%	80.77%	62.91%	78.57%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	15/06/16	17/06/15	17/06/14	13/06/13	14/06/12	17/06/11	17/06/10	-
Price	4.91	5.87	4.51	6.35	4.66	5.26	12.84	-
P/RPS	2.83	2.01	1.65	2.23	1.69	2.15	2.51	2.01%
YoY %	40.80%	21.82%	-26.01%	31.95%	-21.40%	-14.34%	-	-
Horiz. %	112.75%	80.08%	65.74%	88.84%	67.33%	85.66%	100.00%	-
P/EPS	20.78	20.47	20.85	26.56	20.79	37.36	19.30	1.23%
YoY %	1.51%	-1.82%	-21.50%	27.75%	-44.35%	93.58%	-	-
Horiz. %	107.67%	106.06%	108.03%	137.62%	107.72%	193.58%	100.00%	-
EY	4.81	4.88	4.80	3.77	4.81	2.68	5.18	-1.22%
YoY %	-1.43%	1.67%	27.32%	-21.62%	79.48%	-48.26%	-	-
Horiz. %	92.86%	94.21%	92.66%	72.78%	92.86%	51.74%	100.00%	-
DY	1.22	1.36	1.55	1.10	1.50	0.95	1.09	1.89%
YoY %	-10.29%	-12.26%	40.91%	-26.67%	57.89%	-12.84%	-	-
Horiz. %	111.93%	124.77%	142.20%	100.92%	137.61%	87.16%	100.00%	-
P/NAPS	3.48	2.47	2.08	2.93	2.39	2.89	3.81	-1.49%
YoY %	40.89%	18.75%	-29.01%	22.59%	-17.30%	-24.15%	-	-
Horiz. %	91.34%	64.83%	54.59%	76.90%	62.73%	75.85%	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