[TOPGLOV] YoY TTM Result on 31-May-2015 [#3]

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
TTM Result
Revenue	3,899,545	3,228,875	2,875,846	2,380,176	2,244,414	2,372,400	2,248,965	9.60%
YoY %	20.77%	12.28%	20.82%	6.05%	-5.39%	5.49%	-	-
Horiz. %	173.39%	143.57%	127.87%	105.83%	99.80%	105.49%	100.00%	-
PBT	479,840	359,764	501,172	278,466	234,121	241,771	209,134	14.83%
YoY %	33.38%	-28.22%	79.98%	18.94%	-3.16%	15.61%	-	-
Horiz. %	229.44%	172.03%	239.64%	133.15%	111.95%	115.61%	100.00%	-
Tax	-46,335	-59,546	-101,017	-54,089	-45,905	-24,216	-40,819	2.13%
YoY %	22.19%	41.05%	-86.76%	-17.83%	-89.56%	40.67%	-	-
Horiz. %	113.51%	145.88%	247.48%	132.51%	112.46%	59.33%	100.00%	-
NP	433,505	300,218	400,155	224,377	188,216	217,555	168,315	17.07%
YoY %	44.40%	-24.97%	78.34%	19.21%	-13.49%	29.25%	-	-
Horiz. %	257.56%	178.37%	237.74%	133.31%	111.82%	129.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	430,648	299,722	398,166	223,345	182,626	212,107	164,731	17.36%
YoY %	43.68%	-24.72%	78.27%	22.30%	-13.90%	28.76%	-	-
Horiz. %	261.42%	181.95%	241.71%	135.58%	110.86%	128.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.66%	16.55%	20.16%	19.42%	19.61%	10.02%	19.52%	-
YoY %	-41.63%	-17.91%	3.81%	-0.97%	95.71%	-48.67%	-	-
Horiz. %	49.49%	84.78%	103.28%	99.49%	100.46%	51.33%	100.00%	-
Total Cost	3,466,040	2,928,657	2,475,691	2,155,799	2,056,198	2,154,845	2,080,650	8.87%
YoY %	18.35%	18.30%	14.84%	4.84%	-4.58%	3.57%	-	-
Horiz. %	166.58%	140.76%	118.99%	103.61%	98.82%	103.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,236,463	1,905,221	1,764,788	1,235,453	1,346,257	1,344,431	1,206,086	10.83%
YoY %	17.39%	7.96%	42.85%	-8.23%	0.14%	11.47%	-	-
Horiz. %	185.43%	157.97%	146.32%	102.43%	111.62%	111.47%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Dividend
Div	194,467	181,683	112,190	80,538	99,266	99,027	37,089	31.78%
YoY %	7.04%	61.94%	39.30%	-18.87%	0.24%	167.00%	-	-
Horiz. %	524.33%	489.86%	302.49%	217.15%	267.64%	267.00%	100.00%	-
Div Payout %	45.16%	60.62%	28.18%	36.06%	54.35%	46.69%	22.51%	-
YoY %	-25.50%	115.12%	-21.85%	-33.65%	16.41%	107.42%	-	-
Horiz. %	200.62%	269.30%	125.19%	160.20%	241.45%	207.42%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Equity
Net Worth	2,236,463	1,905,221	1,764,788	1,235,453	1,346,257	1,344,431	1,206,086	10.83%
YoY %	17.39%	7.96%	42.85%	-8.23%	0.14%	11.47%	-	-
Horiz. %	185.43%	157.97%	146.32%	102.43%	111.62%	111.47%	100.00%	-
NOSH	1,279,633	1,253,435	1,251,623	617,726	620,395	619,553	618,505	12.87%
YoY %	2.09%	0.14%	102.62%	-0.43%	0.14%	0.17%	-	-
Horiz. %	206.89%	202.66%	202.36%	99.87%	100.31%	100.17%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Ratio Analysis
NP Margin	11.12%	9.30%	13.91%	9.43%	8.39%	9.17%	7.48%	-
YoY %	19.57%	-33.14%	47.51%	12.40%	-8.51%	22.59%	-	-
Horiz. %	148.66%	124.33%	185.96%	126.07%	112.17%	122.59%	100.00%	-
ROE	19.26%	15.73%	22.56%	18.08%	13.57%	15.78%	13.66%	-
YoY %	22.44%	-30.27%	24.78%	33.24%	-14.01%	15.52%	-	-
Horiz. %	141.00%	115.15%	165.15%	132.36%	99.34%	115.52%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Per Share
RPS	310.36	257.60	229.77	385.31	361.77	382.92	363.61	-2.60%
YoY %	20.48%	12.11%	-40.37%	6.51%	-5.52%	5.31%	-	-
Horiz. %	85.36%	70.85%	63.19%	105.97%	99.49%	105.31%	100.00%	-
EPS	34.28	23.91	31.81	36.16	29.44	34.24	26.63	4.29%
YoY %	43.37%	-24.83%	-12.03%	22.83%	-14.02%	28.58%	-	-
Horiz. %	128.73%	89.79%	119.45%	135.79%	110.55%	128.58%	100.00%	-
DPS	15.50	14.50	8.96	13.00	16.00	16.00	6.00	17.12%
YoY %	6.90%	61.83%	-31.08%	-18.75%	0.00%	166.67%	-	-
Horiz. %	258.33%	241.67%	149.33%	216.67%	266.67%	266.67%	100.00%	-
NAPS	1.78	1.52	1.41	2.00	2.17	2.17	1.95	-1.50%
YoY %	17.11%	7.80%	-29.50%	-7.83%	0.00%	11.28%	-	-
Horiz. %	91.28%	77.95%	72.31%	102.56%	111.28%	111.28%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Adjusted Per Share Value based on latest NOSH - 617,726
RPS	47.48	39.31	35.01	28.98	27.33	28.88	27.38	9.60%
YoY %	20.78%	12.28%	20.81%	6.04%	-5.37%	5.48%	-	-
Horiz. %	173.41%	143.57%	127.87%	105.84%	99.82%	105.48%	100.00%	-
EPS	5.24	3.65	4.85	2.72	2.22	2.58	2.01	17.30%
YoY %	43.56%	-24.74%	78.31%	22.52%	-13.95%	28.36%	-	-
Horiz. %	260.70%	181.59%	241.29%	135.32%	110.45%	128.36%	100.00%	-
DPS	2.37	2.21	1.37	0.98	1.21	1.21	0.45	31.88%
YoY %	7.24%	61.31%	39.80%	-19.01%	0.00%	168.89%	-	-
Horiz. %	526.67%	491.11%	304.44%	217.78%	268.89%	268.89%	100.00%	-
NAPS	0.2723	0.232	0.2149	0.1504	0.1639	0.1637	0.1468	10.84%
YoY %	17.37%	7.96%	42.89%	-8.24%	0.12%	11.51%	-	-
Horiz. %	185.49%	158.04%	146.39%	102.45%	111.65%	111.51%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	-
Price	10.26	5.27	5.07	5.42	4.84	6.38	4.47	-
P/RPS	3.31	2.05	2.21	1.41	1.34	1.67	1.23	17.92%
YoY %	61.46%	-7.24%	56.74%	5.22%	-19.76%	35.77%	-	-
Horiz. %	269.11%	166.67%	179.67%	114.63%	108.94%	135.77%	100.00%	-
P/EPS	29.93	22.04	15.94	14.99	16.44	18.64	16.78	10.12%
YoY %	35.80%	38.27%	6.34%	-8.82%	-11.80%	11.08%	-	-
Horiz. %	178.37%	131.35%	94.99%	89.33%	97.97%	111.08%	100.00%	-
EY	3.34	4.54	6.27	6.67	6.08	5.37	5.96	-9.19%
YoY %	-26.43%	-27.59%	-6.00%	9.70%	13.22%	-9.90%	-	-
Horiz. %	56.04%	76.17%	105.20%	111.91%	102.01%	90.10%	100.00%	-
DY	1.51	2.75	1.77	2.40	3.31	2.51	1.34	2.00%
YoY %	-45.09%	55.37%	-26.25%	-27.49%	31.87%	87.31%	-	-
Horiz. %	112.69%	205.22%	132.09%	179.10%	247.01%	187.31%	100.00%	-
P/NAPS	5.76	3.47	3.60	2.71	2.23	2.94	2.29	16.60%
YoY %	65.99%	-3.61%	32.84%	21.52%	-24.15%	28.38%	-	-
Horiz. %	251.53%	151.53%	157.21%	118.34%	97.38%	128.38%	100.00%	-

	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	CAGR
Price Multiplier on Announcement Date
Date	19/06/18	16/06/17	15/06/16	17/06/15	17/06/14	13/06/13	14/06/12	-
Price	11.32	5.61	4.91	5.87	4.51	6.35	4.66	-
P/RPS	3.65	2.18	2.14	1.52	1.25	1.66	1.28	19.07%
YoY %	67.43%	1.87%	40.79%	21.60%	-24.70%	29.69%	-	-
Horiz. %	285.16%	170.31%	167.19%	118.75%	97.66%	129.69%	100.00%	-
P/EPS	33.03	23.46	15.43	16.24	15.32	18.55	17.50	11.16%
YoY %	40.79%	52.04%	-4.99%	6.01%	-17.41%	6.00%	-	-
Horiz. %	188.74%	134.06%	88.17%	92.80%	87.54%	106.00%	100.00%	-
EY	3.03	4.26	6.48	6.16	6.53	5.39	5.72	-10.04%
YoY %	-28.87%	-34.26%	5.19%	-5.67%	21.15%	-5.77%	-	-
Horiz. %	52.97%	74.48%	113.29%	107.69%	114.16%	94.23%	100.00%	-
DY	1.37	2.58	1.83	2.21	3.55	2.52	1.29	1.00%
YoY %	-46.90%	40.98%	-17.19%	-37.75%	40.87%	95.35%	-	-
Horiz. %	106.20%	200.00%	141.86%	171.32%	275.19%	195.35%	100.00%	-
P/NAPS	6.36	3.69	3.48	2.94	2.08	2.93	2.39	17.70%
YoY %	72.36%	6.03%	18.37%	41.35%	-29.01%	22.59%	-	-
Horiz. %	266.11%	154.39%	145.61%	123.01%	87.03%	122.59%	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