[TOPGLOV] YoY 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
Quarter Result
Revenue	672,270	661,190	573,998	604,082	603,295	535,363	555,851	3.21%
YoY %	1.68%	15.19%	-4.98%	0.13%	12.69%	-3.69%	-	-
Horiz. %	120.94%	118.95%	103.26%	108.68%	108.54%	96.31%	100.00%	-
PBT	73,743	100,581	55,113	43,373	63,683	34,505	83,324	-2.01%
YoY %	-26.68%	82.50%	27.07%	-31.89%	84.56%	-58.59%	-	-
Horiz. %	88.50%	120.71%	66.14%	52.05%	76.43%	41.41%	100.00%	-
Tax	-10,964	-27,921	-12,125	-1,828	-8,837	-8,464	-17,944	-7.87%
YoY %	60.73%	-130.28%	-563.29%	79.31%	-4.41%	52.83%	-	-
Horiz. %	61.10%	155.60%	67.57%	10.19%	49.25%	47.17%	100.00%	-
NP	62,779	72,660	42,988	41,545	54,846	26,041	65,380	-0.67%
YoY %	-13.60%	69.02%	3.47%	-24.25%	110.61%	-60.17%	-	-
Horiz. %	96.02%	111.13%	65.75%	63.54%	83.89%	39.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,456	72,274	42,373	40,271	53,810	25,597	64,484	-0.53%
YoY %	-13.58%	70.57%	5.22%	-25.16%	110.22%	-60.30%	-	-
Horiz. %	96.86%	112.08%	65.71%	62.45%	83.45%	39.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.87%	27.76%	22.00%	4.21%	13.88%	24.53%	21.54%	-
YoY %	-46.43%	26.18%	422.57%	-69.67%	-43.42%	13.88%	-	-
Horiz. %	69.03%	128.88%	102.14%	19.55%	64.44%	113.88%	100.00%	-
Total Cost	609,491	588,530	531,010	562,537	548,449	509,322	490,471	3.68%
YoY %	3.56%	10.83%	-5.60%	2.57%	7.68%	3.84%	-	-
Horiz. %	124.27%	119.99%	108.27%	114.69%	111.82%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,764,788	1,470,189	1,346,257	1,344,431	1,206,086	1,125,278	1,019,761	9.56%
YoY %	20.04%	9.21%	0.14%	11.47%	7.18%	10.35%	-	-
Horiz. %	173.06%	144.17%	132.02%	131.84%	118.27%	110.35%	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	75,097	49,418	43,427	43,368	43,295	30,914	42,363	10.00%
YoY %	51.96%	13.80%	0.14%	0.17%	40.05%	-27.03%	-	-
Horiz. %	177.27%	116.65%	102.51%	102.37%	102.20%	72.97%	100.00%	-
Div Payout %	120.24%	68.38%	102.49%	107.69%	80.46%	120.77%	65.70%	-
YoY %	75.84%	-33.28%	-4.83%	33.84%	-33.38%	83.82%	-	-
Horiz. %	183.01%	104.08%	156.00%	163.91%	122.47%	183.82%	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	1,764,788	1,470,189	1,346,257	1,344,431	1,206,086	1,125,278	1,019,761	9.56%
YoY %	20.04%	9.21%	0.14%	11.47%	7.18%	10.35%	-	-
Horiz. %	173.06%	144.17%	132.02%	131.84%	118.27%	110.35%	100.00%	-
NOSH	1,251,623	617,726	620,395	619,553	618,505	618,285	302,599	26.67%
YoY %	102.62%	-0.43%	0.14%	0.17%	0.04%	104.32%	-	-
Horiz. %	413.62%	204.14%	205.02%	204.74%	204.40%	204.32%	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	9.34%	10.99%	7.49%	6.88%	9.09%	4.86%	11.76%	-
YoY %	-15.01%	46.73%	8.87%	-24.31%	87.04%	-58.67%	-	-
Horiz. %	79.42%	93.45%	63.69%	58.50%	77.30%	41.33%	100.00%	-
ROE	3.54%	4.92%	3.15%	3.00%	4.46%	2.27%	6.32%	-
YoY %	-28.05%	56.19%	5.00%	-32.74%	96.48%	-64.08%	-	-
Horiz. %	56.01%	77.85%	49.84%	47.47%	70.57%	35.92%	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	53.71	107.04	92.52	97.50	97.54	86.59	183.69	-18.51%
YoY %	-49.82%	15.69%	-5.11%	-0.04%	12.65%	-52.86%	-	-
Horiz. %	29.24%	58.27%	50.37%	53.08%	53.10%	47.14%	100.00%	-
EPS	4.99	11.70	6.83	6.50	8.70	4.14	21.31	-21.47%
YoY %	-57.35%	71.30%	5.08%	-25.29%	110.14%	-80.57%	-	-
Horiz. %	23.42%	54.90%	32.05%	30.50%	40.83%	19.43%	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	8.19	8.05	6.99	7.36	7.35	6.52	6.77	3.22%
YoY %	1.74%	15.16%	-5.03%	0.14%	12.73%	-3.69%	-	-
Horiz. %	120.97%	118.91%	103.25%	108.71%	108.57%	96.31%	100.00%	-
EPS	0.76	0.88	0.52	0.49	0.66	0.31	0.79	-0.64%
YoY %	-13.64%	69.23%	6.12%	-25.76%	112.90%	-60.76%	-	-
Horiz. %	96.20%	111.39%	65.82%	62.03%	83.54%	39.24%	100.00%	-
DPS	0.91	0.60	0.53	0.53	0.53	0.38	0.52	9.76%
YoY %	51.67%	13.21%	0.00%	0.00%	39.47%	-26.92%	-	-
Horiz. %	175.00%	115.38%	101.92%	101.92%	101.92%	73.08%	100.00%	-
NAPS	0.2149	0.179	0.164	0.1637	0.1469	0.137	0.1242	9.55%
YoY %	20.06%	9.15%	0.18%	11.44%	7.23%	10.31%	-	-
Horiz. %	173.03%	144.12%	132.05%	131.80%	118.28%	110.31%	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	9.44	5.06	5.23	6.54	4.58	6.01	6.69	5.90%
YoY %	86.56%	-3.25%	-20.03%	42.79%	-23.79%	-10.16%	-	-
Horiz. %	141.11%	75.64%	78.18%	97.76%	68.46%	89.84%	100.00%	-
P/EPS	101.60	46.32	70.86	98.15	51.38	125.60	57.63	9.90%
YoY %	119.34%	-34.63%	-27.80%	91.03%	-59.09%	117.94%	-	-
Horiz. %	176.30%	80.37%	122.96%	170.31%	89.15%	217.94%	100.00%	-
EY	0.98	2.16	1.41	1.02	1.95	0.80	1.74	-9.11%
YoY %	-54.63%	53.19%	38.24%	-47.69%	143.75%	-54.02%	-	-
Horiz. %	56.32%	124.14%	81.03%	58.62%	112.07%	45.98%	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	9.14	5.48	4.87	6.51	4.78	6.07	6.99	4.56%
YoY %	66.79%	12.53%	-25.19%	36.19%	-21.25%	-13.16%	-	-
Horiz. %	130.76%	78.40%	69.67%	93.13%	68.38%	86.84%	100.00%	-
P/EPS	98.40	50.17	66.03	97.69	53.56	127.05	60.25	8.51%
YoY %	96.13%	-24.02%	-32.41%	82.39%	-57.84%	110.87%	-	-
Horiz. %	163.32%	83.27%	109.59%	162.14%	88.90%	210.87%	100.00%	-
EY	1.02	1.99	1.51	1.02	1.87	0.79	1.66	-7.78%
YoY %	-48.74%	31.79%	48.04%	-45.45%	136.71%	-52.41%	-	-
Horiz. %	61.45%	119.88%	90.96%	61.45%	112.65%	47.59%	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