[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2016 [#3]

Announcement Date
15-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 26.81%
YoY- 66.87%
View:
Show?
Cumulative Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 3,612,165 2,997,130 2,506,761 2,166,401 1,801,065 1,696,255 1,765,075 12.67%
PBT 349,588 380,723 283,988 366,852 229,218 167,062 175,145 12.20%
Tax -56,052 -45,402 -49,603 -69,923 -51,252 -29,908 -23,378 15.68%
NP 293,536 335,321 234,385 296,929 177,966 137,154 151,767 11.61%
-
NP to SH 290,512 332,026 234,082 295,411 177,026 134,204 148,078 11.88%
-
Tax Rate 16.03% 11.93% 17.47% 19.06% 22.36% 17.90% 13.35% -
Total Cost 3,318,629 2,661,809 2,272,376 1,869,472 1,623,099 1,559,101 1,613,308 12.76%
-
Net Worth 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 1,346,383 1,343,911 10.72%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 89,402 87,950 75,186 75,009 49,396 43,431 43,351 12.81%
Div Payout % 30.77% 26.49% 32.12% 25.39% 27.90% 32.36% 29.28% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 1,346,383 1,343,911 10.72%
NOSH 2,560,587 1,279,633 1,253,115 1,250,152 617,460 620,453 619,314 26.67%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 8.13% 11.19% 9.35% 13.71% 9.88% 8.09% 8.60% -
ROE 11.72% 14.85% 12.29% 16.76% 12.05% 9.97% 11.02% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 141.41 238.54 200.04 173.29 291.69 273.39 285.00 -11.01%
EPS 11.37 26.45 18.68 23.63 28.67 21.63 23.91 -11.64%
DPS 3.50 7.00 6.00 6.00 8.00 7.00 7.00 -10.90%
NAPS 0.97 1.78 1.52 1.41 2.38 2.17 2.17 -12.55%
Adjusted Per Share Value based on latest NOSH - 1,251,623
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 44.00 36.51 30.54 26.39 21.94 20.66 21.50 12.67%
EPS 3.54 4.04 2.85 3.60 2.16 1.63 1.80 11.92%
DPS 1.09 1.07 0.92 0.91 0.60 0.53 0.53 12.76%
NAPS 0.3018 0.2724 0.232 0.2147 0.179 0.164 0.1637 10.72%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 5.05 10.26 5.27 5.07 5.42 4.84 6.38 -
P/RPS 3.57 4.30 2.63 2.93 1.86 1.77 2.24 8.07%
P/EPS 44.40 38.83 28.21 21.46 18.90 22.38 26.68 8.85%
EY 2.25 2.58 3.54 4.66 5.29 4.47 3.75 -8.15%
DY 0.69 0.68 1.14 1.18 1.48 1.45 1.10 -7.47%
P/NAPS 5.21 5.76 3.47 3.60 2.28 2.23 2.94 10.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 13/06/13 -
Price 4.71 11.62 5.61 4.91 5.87 4.51 6.35 -
P/RPS 3.33 4.87 2.80 2.83 2.01 1.65 2.23 6.90%
P/EPS 41.41 43.97 30.03 20.78 20.47 20.85 26.56 7.67%
EY 2.41 2.27 3.33 4.81 4.88 4.80 3.77 -7.18%
DY 0.74 0.60 1.07 1.22 1.36 1.55 1.10 -6.39%
P/NAPS 4.86 6.53 3.69 3.48 2.47 2.08 2.93 8.79%

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