[TOPGLOV] YoY TTM 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
TTM Result
Revenue	2,875,846	2,380,176	2,244,414	2,372,400	2,248,965	2,053,466	1,962,560	6.56%
YoY %	20.82%	6.05%	-5.39%	5.49%	9.52%	4.63%	-	-
Horiz. %	146.54%	121.28%	114.36%	120.88%	114.59%	104.63%	100.00%	-
PBT	501,172	278,466	234,121	241,771	209,134	151,494	343,303	6.50%
YoY %	79.98%	18.94%	-3.16%	15.61%	38.05%	-55.87%	-	-
Horiz. %	145.99%	81.11%	68.20%	70.42%	60.92%	44.13%	100.00%	-
Tax	-101,017	-54,089	-45,905	-24,216	-40,819	-16,955	-84,134	3.09%
YoY %	-86.76%	-17.83%	-89.56%	40.67%	-140.75%	79.85%	-	-
Horiz. %	120.07%	64.29%	54.56%	28.78%	48.52%	20.15%	100.00%	-
NP	400,155	224,377	188,216	217,555	168,315	134,539	259,169	7.50%
YoY %	78.34%	19.21%	-13.49%	29.25%	25.10%	-48.09%	-	-
Horiz. %	154.40%	86.58%	72.62%	83.94%	64.94%	51.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	398,166	223,345	182,626	212,107	164,731	132,070	257,028	7.56%
YoY %	78.27%	22.30%	-13.90%	28.76%	24.73%	-48.62%	-	-
Horiz. %	154.91%	86.90%	71.05%	82.52%	64.09%	51.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.16%	19.42%	19.61%	10.02%	19.52%	11.19%	24.51%	-
YoY %	3.81%	-0.97%	95.71%	-48.67%	74.44%	-54.35%	-	-
Horiz. %	82.25%	79.23%	80.01%	40.88%	79.64%	45.65%	100.00%	-
Total Cost	2,475,691	2,155,799	2,056,198	2,154,845	2,080,650	1,918,927	1,703,391	6.42%
YoY %	14.84%	4.84%	-4.58%	3.57%	8.43%	12.65%	-	-
Horiz. %	145.34%	126.56%	120.71%	126.50%	122.15%	112.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,764,788	1,235,453	1,346,257	1,344,431	1,206,086	1,125,278	907,799	11.70%
YoY %	42.85%	-8.23%	0.14%	11.47%	7.18%	23.96%	-	-
Horiz. %	194.40%	136.09%	148.30%	148.10%	132.86%	123.96%	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	112,190	80,538	99,266	99,027	37,089	74,125	43,404	17.13%
YoY %	39.30%	-18.87%	0.24%	167.00%	-49.96%	70.78%	-	-
Horiz. %	258.48%	185.55%	228.70%	228.15%	85.45%	170.78%	100.00%	-
Div Payout %	28.18%	36.06%	54.35%	46.69%	22.51%	56.13%	16.89%	-
YoY %	-21.85%	-33.65%	16.41%	107.42%	-59.90%	232.33%	-	-
Horiz. %	166.84%	213.50%	321.79%	276.44%	133.27%	332.33%	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	1,235,453	1,346,257	1,344,431	1,206,086	1,125,278	907,799	11.70%
YoY %	42.85%	-8.23%	0.14%	11.47%	7.18%	23.96%	-	-
Horiz. %	194.40%	136.09%	148.30%	148.10%	132.86%	123.96%	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	13.91%	9.43%	8.39%	9.17%	7.48%	6.55%	13.21%	-
YoY %	47.51%	12.40%	-8.51%	22.59%	14.20%	-50.42%	-	-
Horiz. %	105.30%	71.39%	63.51%	69.42%	56.62%	49.58%	100.00%	-
ROE	22.56%	18.08%	13.57%	15.78%	13.66%	11.74%	28.31%	-
YoY %	24.78%	33.24%	-14.01%	15.52%	16.35%	-58.53%	-	-
Horiz. %	79.69%	63.86%	47.93%	55.74%	48.25%	41.47%	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	229.77	385.31	361.77	382.92	363.61	332.12	648.57	-15.86%
YoY %	-40.37%	6.51%	-5.52%	5.31%	9.48%	-48.79%	-	-
Horiz. %	35.43%	59.41%	55.78%	59.04%	56.06%	51.21%	100.00%	-
EPS	31.81	36.16	29.44	34.24	26.63	21.36	84.94	-15.08%
YoY %	-12.03%	22.83%	-14.02%	28.58%	24.67%	-74.85%	-	-
Horiz. %	37.45%	42.57%	34.66%	40.31%	31.35%	25.15%	100.00%	-
DPS	8.96	13.00	16.00	16.00	6.00	12.00	14.34	-7.53%
YoY %	-31.08%	-18.75%	0.00%	166.67%	-50.00%	-16.32%	-	-
Horiz. %	62.48%	90.66%	111.58%	111.58%	41.84%	83.68%	100.00%	-
NAPS	1.41	2.00	2.17	2.17	1.95	1.82	3.00	-11.81%
YoY %	-29.50%	-7.83%	0.00%	11.28%	7.14%	-39.33%	-	-
Horiz. %	47.00%	66.67%	72.33%	72.33%	65.00%	60.67%	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	35.02	28.99	27.33	28.89	27.39	25.01	23.90	6.56%
YoY %	20.80%	6.07%	-5.40%	5.48%	9.52%	4.64%	-	-
Horiz. %	146.53%	121.30%	114.35%	120.88%	114.60%	104.64%	100.00%	-
EPS	4.85	2.72	2.22	2.58	2.01	1.61	3.13	7.56%
YoY %	78.31%	22.52%	-13.95%	28.36%	24.84%	-48.56%	-	-
Horiz. %	154.95%	86.90%	70.93%	82.43%	64.22%	51.44%	100.00%	-
DPS	1.37	0.98	1.21	1.21	0.45	0.90	0.53	17.13%
YoY %	39.80%	-19.01%	0.00%	168.89%	-50.00%	69.81%	-	-
Horiz. %	258.49%	184.91%	228.30%	228.30%	84.91%	169.81%	100.00%	-
NAPS	0.2149	0.1505	0.1639	0.1637	0.1469	0.137	0.1106	11.69%
YoY %	42.79%	-8.18%	0.12%	11.44%	7.23%	23.87%	-	-
Horiz. %	194.30%	136.08%	148.19%	148.01%	132.82%	123.87%	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	2.21	1.41	1.34	1.67	1.23	1.57	1.89	2.63%
YoY %	56.74%	5.22%	-19.76%	35.77%	-21.66%	-16.93%	-	-
Horiz. %	116.93%	74.60%	70.90%	88.36%	65.08%	83.07%	100.00%	-
P/EPS	15.94	14.99	16.44	18.64	16.78	24.34	14.46	1.63%
YoY %	6.34%	-8.82%	-11.80%	11.08%	-31.06%	68.33%	-	-
Horiz. %	110.24%	103.67%	113.69%	128.91%	116.04%	168.33%	100.00%	-
EY	6.27	6.67	6.08	5.37	5.96	4.11	6.92	-1.62%
YoY %	-6.00%	9.70%	13.22%	-9.90%	45.01%	-40.61%	-	-
Horiz. %	90.61%	96.39%	87.86%	77.60%	86.13%	59.39%	100.00%	-
DY	1.77	2.40	3.31	2.51	1.34	2.31	1.17	7.13%
YoY %	-26.25%	-27.49%	31.87%	87.31%	-41.99%	97.44%	-	-
Horiz. %	151.28%	205.13%	282.91%	214.53%	114.53%	197.44%	100.00%	-
P/NAPS	3.60	2.71	2.23	2.94	2.29	2.86	4.09	-2.10%
YoY %	32.84%	21.52%	-24.15%	28.38%	-19.93%	-30.07%	-	-
Horiz. %	88.02%	66.26%	54.52%	71.88%	55.99%	69.93%	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	2.14	1.52	1.25	1.66	1.28	1.58	1.98	1.30%
YoY %	40.79%	21.60%	-24.70%	29.69%	-18.99%	-20.20%	-	-
Horiz. %	108.08%	76.77%	63.13%	83.84%	64.65%	79.80%	100.00%	-
P/EPS	15.43	16.24	15.32	18.55	17.50	24.62	15.12	0.33%
YoY %	-4.99%	6.01%	-17.41%	6.00%	-28.92%	62.83%	-	-
Horiz. %	102.05%	107.41%	101.32%	122.69%	115.74%	162.83%	100.00%	-
EY	6.48	6.16	6.53	5.39	5.72	4.06	6.62	-0.35%
YoY %	5.19%	-5.67%	21.15%	-5.77%	40.89%	-38.67%	-	-
Horiz. %	97.89%	93.05%	98.64%	81.42%	86.40%	61.33%	100.00%	-
DY	1.83	2.21	3.55	2.52	1.29	2.28	1.12	8.51%
YoY %	-17.19%	-37.75%	40.87%	95.35%	-43.42%	103.57%	-	-
Horiz. %	163.39%	197.32%	316.96%	225.00%	115.18%	203.57%	100.00%	-
P/NAPS	3.48	2.94	2.08	2.93	2.39	2.89	4.28	-3.38%
YoY %	18.37%	41.35%	-29.01%	22.59%	-17.30%	-32.48%	-	-
Horiz. %	81.31%	68.69%	48.60%	68.46%	55.84%	67.52%	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