[TOPGLOV] YoY TTM Result on 28-Feb-2013 [#2]

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
TTM Result
Revenue	2,864,766	2,292,984	2,274,498	2,371,613	2,181,033	2,073,954	1,778,674	8.25%
YoY %	24.94%	0.81%	-4.09%	8.74%	5.16%	16.60%	-	-
Horiz. %	161.06%	128.92%	127.88%	133.34%	122.62%	116.60%	100.00%	-
PBT	528,010	232,998	222,381	262,081	179,956	200,313	314,317	9.02%
YoY %	126.62%	4.77%	-15.15%	45.64%	-10.16%	-36.27%	-	-
Horiz. %	167.99%	74.13%	70.75%	83.38%	57.25%	63.73%	100.00%	-
Tax	-117,974	-38,293	-35,608	-31,225	-40,446	-26,435	-78,149	7.09%
YoY %	-208.08%	-7.54%	-14.04%	22.80%	-53.00%	66.17%	-	-
Horiz. %	150.96%	49.00%	45.56%	39.96%	51.75%	33.83%	100.00%	-
NP	410,036	194,705	186,773	230,856	139,510	173,878	236,168	9.62%
YoY %	110.59%	4.25%	-19.10%	65.48%	-19.77%	-26.38%	-	-
Horiz. %	173.62%	82.44%	79.08%	97.75%	59.07%	73.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	407,984	193,444	180,524	225,646	136,518	170,957	234,711	9.64%
YoY %	110.91%	7.16%	-20.00%	65.29%	-20.14%	-27.16%	-	-
Horiz. %	173.82%	82.42%	76.91%	96.14%	58.16%	72.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	16.43%	16.01%	11.91%	22.48%	13.20%	24.86%	-
YoY %	35.97%	2.62%	34.42%	-47.02%	70.30%	-46.90%	-	-
Horiz. %	89.86%	66.09%	64.40%	47.91%	90.43%	53.10%	100.00%	-
Total Cost	2,454,730	2,098,279	2,087,725	2,140,757	2,041,523	1,900,076	1,542,506	8.04%
YoY %	16.99%	0.51%	-2.48%	4.86%	7.44%	23.18%	-	-
Horiz. %	159.14%	136.03%	135.35%	138.78%	132.35%	123.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,776,817	1,233,641	1,352,055	1,342,971	1,194,075	1,125,211	898,802	12.01%
YoY %	44.03%	-8.76%	0.68%	12.47%	6.12%	25.19%	-	-
Horiz. %	197.69%	137.25%	150.43%	149.42%	132.85%	125.19%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	61,802	99,256	99,207	55,658	68,003	64,393	42,849	6.28%
YoY %	-37.73%	0.05%	78.24%	-18.15%	5.61%	50.28%	-	-
Horiz. %	144.23%	231.64%	231.53%	129.89%	158.70%	150.28%	100.00%	-
Div Payout %	15.15%	51.31%	54.96%	24.67%	49.81%	37.67%	18.26%	-
YoY %	-70.47%	-6.64%	122.78%	-50.47%	32.23%	106.30%	-	-
Horiz. %	82.97%	281.00%	300.99%	135.10%	272.78%	206.30%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	1,776,817	1,233,641	1,352,055	1,342,971	1,194,075	1,125,211	898,802	12.01%
YoY %	44.03%	-8.76%	0.68%	12.47%	6.12%	25.19%	-	-
Horiz. %	197.69%	137.25%	150.43%	149.42%	132.85%	125.19%	100.00%	-
NOSH	1,251,279	616,820	620,208	618,880	618,692	618,248	299,600	26.87%
YoY %	102.86%	-0.55%	0.21%	0.03%	0.07%	106.36%	-	-
Horiz. %	417.65%	205.88%	207.01%	206.57%	206.51%	206.36%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	14.31%	8.49%	8.21%	9.73%	6.40%	8.38%	13.28%	-
YoY %	68.55%	3.41%	-15.62%	52.03%	-23.63%	-36.90%	-	-
Horiz. %	107.76%	63.93%	61.82%	73.27%	48.19%	63.10%	100.00%	-
ROE	22.96%	15.68%	13.35%	16.80%	11.43%	15.19%	26.11%	-
YoY %	46.43%	17.45%	-20.54%	46.98%	-24.75%	-41.82%	-	-
Horiz. %	87.94%	60.05%	51.13%	64.34%	43.78%	58.18%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	228.95	371.74	366.73	383.21	352.52	335.46	593.68	-14.67%
YoY %	-38.41%	1.37%	-4.30%	8.71%	5.09%	-43.49%	-	-
Horiz. %	38.56%	62.62%	61.77%	64.55%	59.38%	56.51%	100.00%	-
EPS	32.61	31.36	29.11	36.46	22.07	27.65	78.34	-13.57%
YoY %	3.99%	7.73%	-20.16%	65.20%	-20.18%	-64.71%	-	-
Horiz. %	41.63%	40.03%	37.16%	46.54%	28.17%	35.29%	100.00%	-
DPS	4.94	16.00	16.00	9.00	11.00	10.42	14.50	-16.41%
YoY %	-69.12%	0.00%	77.78%	-18.18%	5.57%	-28.14%	-	-
Horiz. %	34.07%	110.34%	110.34%	62.07%	75.86%	71.86%	100.00%	-
NAPS	1.42	2.00	2.18	2.17	1.93	1.82	3.00	-11.71%
YoY %	-29.00%	-8.26%	0.46%	12.44%	6.04%	-39.33%	-	-
Horiz. %	47.33%	66.67%	72.67%	72.33%	64.33%	60.67%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 618,880
RPS	34.89	27.92	27.70	28.88	26.56	25.26	21.66	8.26%
YoY %	24.96%	0.79%	-4.09%	8.73%	5.15%	16.62%	-	-
Horiz. %	161.08%	128.90%	127.89%	133.33%	122.62%	116.62%	100.00%	-
EPS	4.97	2.36	2.20	2.75	1.66	2.08	2.86	9.63%
YoY %	110.59%	7.27%	-20.00%	65.66%	-20.19%	-27.27%	-	-
Horiz. %	173.78%	82.52%	76.92%	96.15%	58.04%	72.73%	100.00%	-
DPS	0.75	1.21	1.21	0.68	0.83	0.78	0.52	6.28%
YoY %	-38.02%	0.00%	77.94%	-18.07%	6.41%	50.00%	-	-
Horiz. %	144.23%	232.69%	232.69%	130.77%	159.62%	150.00%	100.00%	-
NAPS	0.2164	0.1502	0.1647	0.1635	0.1454	0.137	0.1095	12.01%
YoY %	44.07%	-8.80%	0.73%	12.45%	6.13%	25.11%	-	-
Horiz. %	197.63%	137.17%	150.41%	149.32%	132.79%	125.11%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	-
Price	5.63	5.06	5.77	5.49	4.87	4.89	11.32	-
P/RPS	2.46	1.36	1.57	1.43	1.38	1.46	1.91	4.30%
YoY %	80.88%	-13.38%	9.79%	3.62%	-5.48%	-23.56%	-	-
Horiz. %	128.80%	71.20%	82.20%	74.87%	72.25%	76.44%	100.00%	-
P/EPS	17.27	16.13	19.82	15.06	22.07	17.68	14.45	3.01%
YoY %	7.07%	-18.62%	31.61%	-31.76%	24.83%	22.35%	-	-
Horiz. %	119.52%	111.63%	137.16%	104.22%	152.73%	122.35%	100.00%	-
EY	5.79	6.20	5.04	6.64	4.53	5.65	6.92	-2.92%
YoY %	-6.61%	23.02%	-24.10%	46.58%	-19.82%	-18.35%	-	-
Horiz. %	83.67%	89.60%	72.83%	95.95%	65.46%	81.65%	100.00%	-
DY	0.88	3.16	2.77	1.64	2.26	2.13	1.28	-6.04%
YoY %	-72.15%	14.08%	68.90%	-27.43%	6.10%	66.41%	-	-
Horiz. %	68.75%	246.88%	216.41%	128.12%	176.56%	166.41%	100.00%	-
P/NAPS	3.96	2.53	2.65	2.53	2.52	2.69	3.77	0.82%
YoY %	56.52%	-4.53%	4.74%	0.40%	-6.32%	-28.65%	-	-
Horiz. %	105.04%	67.11%	70.29%	67.11%	66.84%	71.35%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	16/03/16	18/03/15	20/03/14	14/03/13	15/03/12	16/03/11	17/03/10	-
Price	5.20	5.20	5.28	5.41	4.92	5.28	12.56	-
P/RPS	2.27	1.40	1.44	1.41	1.40	1.57	2.12	1.14%
YoY %	62.14%	-2.78%	2.13%	0.71%	-10.83%	-25.94%	-	-
Horiz. %	107.08%	66.04%	67.92%	66.51%	66.04%	74.06%	100.00%	-
P/EPS	15.95	16.58	18.14	14.84	22.30	19.09	16.03	-0.08%
YoY %	-3.80%	-8.60%	22.24%	-33.45%	16.82%	19.09%	-	-
Horiz. %	99.50%	103.43%	113.16%	92.58%	139.11%	119.09%	100.00%	-
EY	6.27	6.03	5.51	6.74	4.48	5.24	6.24	0.07%
YoY %	3.98%	9.44%	-18.25%	50.45%	-14.50%	-16.03%	-	-
Horiz. %	100.48%	96.63%	88.30%	108.01%	71.79%	83.97%	100.00%	-
DY	0.95	3.08	3.03	1.66	2.24	1.97	1.15	-3.13%
YoY %	-69.16%	1.65%	82.53%	-25.89%	13.71%	71.30%	-	-
Horiz. %	82.61%	267.83%	263.48%	144.35%	194.78%	171.30%	100.00%	-
P/NAPS	3.66	2.60	2.42	2.49	2.55	2.90	4.19	-2.22%
YoY %	40.77%	7.44%	-2.81%	-2.35%	-12.07%	-30.79%	-	-
Horiz. %	87.35%	62.05%	57.76%	59.43%	60.86%	69.21%	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