[TOPGLOV] YoY 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- 4.58%
YoY- -36.43%
View:
Show?
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 1,189,594 1,216,856 902,415 722,114 709,445 579,111 548,159 13.77%
PBT 81,160 141,987 99,117 75,350 134,320 49,248 67,059 3.23%
Tax -1,084 -40,007 -933 -9,840 -31,094 -2,837 -15,997 -36.13%
NP 80,076 101,980 98,184 65,510 103,226 46,411 51,062 7.78%
-
NP to SH 80,052 101,592 98,622 65,318 102,755 46,319 48,422 8.73%
-
Tax Rate 1.34% 28.18% 0.94% 13.06% 23.15% 5.76% 23.86% -
Total Cost 1,109,518 1,114,876 804,231 656,604 606,219 532,700 497,097 14.31%
-
Net Worth 2,432,559 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 1,346,330 10.35%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 102,423 127,796 106,516 106,477 37,093 55,829 55,838 10.63%
Div Payout % 127.95% 125.79% 108.01% 163.01% 36.10% 120.53% 115.32% -
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 2,017,553 1,828,900 1,236,438 1,395,729 1,346,330 10.35%
NOSH 2,560,589 1,280,229 1,253,138 1,252,671 618,219 620,324 620,428 26.63%
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 6.73% 8.38% 10.88% 9.07% 14.55% 8.01% 9.32% -
ROE 3.29% 4.21% 4.89% 3.57% 8.31% 3.32% 3.60% -
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 46.46 95.22 72.01 57.65 114.76 93.36 88.35 -10.15%
EPS 3.13 7.95 7.87 5.21 8.31 7.47 7.81 -14.12%
DPS 4.00 10.00 8.50 8.50 6.00 9.00 9.00 -12.63%
NAPS 0.95 1.89 1.61 1.46 2.00 2.25 2.17 -12.85%
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 14.49 14.83 10.99 8.80 8.64 7.06 6.68 13.76%
EPS 0.98 1.24 1.20 0.80 1.25 0.56 0.59 8.82%
DPS 1.25 1.56 1.30 1.30 0.45 0.68 0.68 10.67%
NAPS 0.2964 0.2943 0.2458 0.2228 0.1506 0.17 0.164 10.36%
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 10.22 11.70 7.79 7.37 6.73 5.13 6.95 6.63%
P/EPS 151.94 140.13 71.28 81.51 46.45 64.15 78.67 11.58%
EY 0.66 0.71 1.40 1.23 2.15 1.56 1.27 -10.33%
DY 0.84 0.90 1.52 2.00 0.78 1.88 1.47 -8.90%
P/NAPS 5.00 5.89 3.48 2.91 3.86 2.13 2.83 9.94%
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 10.07 11.24 8.28 8.67 7.35 5.15 6.96 6.34%
P/EPS 149.70 134.60 75.73 95.89 50.78 64.42 78.80 11.28%
EY 0.67 0.74 1.32 1.04 1.97 1.55 1.27 -10.10%
DY 0.85 0.93 1.43 1.70 0.71 1.87 1.46 -8.61%
P/NAPS 4.93 5.66 3.70 3.42 4.22 2.14 2.83 9.68%

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