[TOPGLOV] YoY TTM Result on 31-Aug-2013 [#4]

Announcement Date
11-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -7.36%
YoY- -3.07%
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 2,888,515 2,510,510 2,275,366 2,313,234 2,314,454 2,053,916 2,079,432 5.62%
PBT 442,202 363,538 216,310 242,204 240,702 145,443 304,961 6.38%
Tax -79,763 -82,346 -32,745 -39,375 -33,417 -30,311 -54,550 6.53%
NP 362,439 281,192 183,565 202,829 207,285 115,132 250,411 6.35%
-
NP to SH 360,729 279,781 180,523 196,500 202,726 113,091 245,231 6.63%
-
Tax Rate 18.04% 22.65% 15.14% 16.26% 13.88% 20.84% 17.89% -
Total Cost 2,526,076 2,229,318 2,091,801 2,110,405 2,107,169 1,938,784 1,829,021 5.52%
-
Net Worth 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 8.55%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 181,574 61,802 99,256 99,207 55,658 68,003 64,393 18.84%
Div Payout % 50.34% 22.09% 54.98% 50.49% 27.46% 60.13% 26.26% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 1,143,580 1,117,315 8.55%
NOSH 1,252,671 618,219 620,324 620,428 618,432 618,151 617,301 12.50%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 12.55% 11.20% 8.07% 8.77% 8.96% 5.61% 12.04% -
ROE 19.72% 22.63% 12.93% 14.60% 15.84% 9.89% 21.95% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 230.59 406.09 366.80 372.84 374.25 332.27 336.86 -6.11%
EPS 28.80 45.26 29.10 31.67 32.78 18.30 39.73 -5.21%
DPS 14.49 10.00 16.00 16.00 9.00 11.00 10.43 5.62%
NAPS 1.46 2.00 2.25 2.17 2.07 1.85 1.81 -3.51%
Adjusted Per Share Value based on latest NOSH - 620,428
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 35.18 30.58 27.72 28.18 28.19 25.02 25.33 5.62%
EPS 4.39 3.41 2.20 2.39 2.47 1.38 2.99 6.60%
DPS 2.21 0.75 1.21 1.21 0.68 0.83 0.78 18.93%
NAPS 0.2228 0.1506 0.17 0.164 0.1559 0.1393 0.1361 8.55%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 4.25 7.72 4.79 6.14 5.29 4.86 6.07 -
P/RPS 1.84 1.90 1.31 1.65 1.41 1.46 1.80 0.36%
P/EPS 14.76 17.06 16.46 19.39 16.14 26.56 15.28 -0.57%
EY 6.78 5.86 6.08 5.16 6.20 3.76 6.54 0.60%
DY 3.41 1.30 3.34 2.61 1.70 2.26 1.72 12.07%
P/NAPS 2.91 3.86 2.13 2.83 2.56 2.63 3.35 -2.31%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 12/10/16 15/10/15 14/10/14 11/10/13 11/10/12 11/10/11 06/10/10 -
Price 5.00 8.44 4.81 6.15 5.15 4.07 5.69 -
P/RPS 2.17 2.08 1.31 1.65 1.38 1.22 1.69 4.25%
P/EPS 17.36 18.65 16.53 19.42 15.71 22.25 14.32 3.25%
EY 5.76 5.36 6.05 5.15 6.37 4.50 6.98 -3.14%
DY 2.90 1.18 3.33 2.60 1.75 2.70 1.83 7.96%
P/NAPS 3.42 4.22 2.14 2.83 2.49 2.20 3.14 1.43%

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