[TOPGLOV] YoY TTM Result on 31-May-2017 [#3]

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
TTM Result
Revenue	5,316,795	4,829,021	3,899,545	3,228,875	2,875,846	2,380,176	2,244,414	15.44%
YoY %	10.10%	23.84%	20.77%	12.28%	20.82%	6.05%	-	-
Horiz. %	236.89%	215.16%	173.74%	143.86%	128.13%	106.05%	100.00%	-
PBT	759,006	491,575	479,840	359,764	501,172	278,466	234,121	21.63%
YoY %	54.40%	2.45%	33.38%	-28.22%	79.98%	18.94%	-	-
Horiz. %	324.19%	209.97%	204.95%	153.67%	214.07%	118.94%	100.00%	-
Tax	-101,128	-96,059	-46,335	-59,546	-101,017	-54,089	-45,905	14.05%
YoY %	-5.28%	-107.31%	22.19%	41.05%	-86.76%	-17.83%	-	-
Horiz. %	220.30%	209.26%	100.94%	129.72%	220.06%	117.83%	100.00%	-
NP	657,878	395,516	433,505	300,218	400,155	224,377	188,216	23.16%
YoY %	66.33%	-8.76%	44.40%	-24.97%	78.34%	19.21%	-	-
Horiz. %	349.53%	210.14%	230.32%	159.51%	212.60%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	655,056	392,104	430,648	299,722	398,166	223,345	182,626	23.69%
YoY %	67.06%	-8.95%	43.68%	-24.72%	78.27%	22.30%	-	-
Horiz. %	358.69%	214.70%	235.81%	164.12%	218.02%	122.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.32%	19.54%	9.66%	16.55%	20.16%	19.42%	19.61%	-
YoY %	-31.83%	102.28%	-41.63%	-17.91%	3.81%	-0.97%	-	-
Horiz. %	67.92%	99.64%	49.26%	84.40%	102.80%	99.03%	100.00%	-
Total Cost	4,658,917	4,433,505	3,466,040	2,928,657	2,475,691	2,155,799	2,056,198	14.59%
YoY %	5.08%	27.91%	18.35%	18.30%	14.84%	4.84%	-	-
Horiz. %	226.58%	215.62%	168.57%	142.43%	120.40%	104.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,302,584	2,477,738	2,236,463	1,905,221	1,764,788	1,235,453	1,346,257	16.11%
YoY %	33.29%	10.79%	17.39%	7.96%	42.85%	-8.23%	-	-
Horiz. %	245.32%	184.05%	166.12%	141.52%	131.09%	91.77%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Dividend
Div	358,437	217,199	194,467	181,683	112,190	80,538	99,266	23.83%
YoY %	65.03%	11.69%	7.04%	61.94%	39.30%	-18.87%	-	-
Horiz. %	361.09%	218.81%	195.90%	183.03%	113.02%	81.13%	100.00%	-
Div Payout %	54.72%	55.39%	45.16%	60.62%	28.18%	36.06%	54.35%	-
YoY %	-1.21%	22.65%	-25.50%	115.12%	-21.85%	-33.65%	-	-
Horiz. %	100.68%	101.91%	83.09%	111.54%	51.85%	66.35%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Equity
Net Worth	3,302,584	2,477,738	2,236,463	1,905,221	1,764,788	1,235,453	1,346,257	16.11%
YoY %	33.29%	10.79%	17.39%	7.96%	42.85%	-8.23%	-	-
Horiz. %	245.32%	184.05%	166.12%	141.52%	131.09%	91.77%	100.00%	-
NOSH	2,607,765	2,560,587	1,279,633	1,253,435	1,251,623	617,726	620,395	27.01%
YoY %	1.84%	100.10%	2.09%	0.14%	102.62%	-0.43%	-	-
Horiz. %	420.34%	412.73%	206.26%	202.04%	201.75%	99.57%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Ratio Analysis
NP Margin	12.37%	8.19%	11.12%	9.30%	13.91%	9.43%	8.39%	-
YoY %	51.04%	-26.35%	19.57%	-33.14%	47.51%	12.40%	-	-
Horiz. %	147.44%	97.62%	132.54%	110.85%	165.79%	112.40%	100.00%	-
ROE	19.83%	15.83%	19.26%	15.73%	22.56%	18.08%	13.57%	-
YoY %	25.27%	-17.81%	22.44%	-30.27%	24.78%	33.24%	-	-
Horiz. %	146.13%	116.65%	141.93%	115.92%	166.25%	133.24%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Per Share
RPS	207.68	189.05	310.36	257.60	229.77	385.31	361.77	-8.82%
YoY %	9.85%	-39.09%	20.48%	12.11%	-40.37%	6.51%	-	-
Horiz. %	57.41%	52.26%	85.79%	71.21%	63.51%	106.51%	100.00%	-
EPS	25.59	15.35	34.28	23.91	31.81	36.16	29.44	-2.30%
YoY %	66.71%	-55.22%	43.37%	-24.83%	-12.03%	22.83%	-	-
Horiz. %	86.92%	52.14%	116.44%	81.22%	108.05%	122.83%	100.00%	-
DPS	14.00	8.50	15.50	14.50	8.96	13.00	16.00	-2.19%
YoY %	64.71%	-45.16%	6.90%	61.83%	-31.08%	-18.75%	-	-
Horiz. %	87.50%	53.12%	96.88%	90.62%	56.00%	81.25%	100.00%	-
NAPS	1.29	0.97	1.78	1.52	1.41	2.00	2.17	-8.29%
YoY %	32.99%	-45.51%	17.11%	7.80%	-29.50%	-7.83%	-	-
Horiz. %	59.45%	44.70%	82.03%	70.05%	64.98%	92.17%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,253,435
RPS	67.99	61.75	49.87	41.29	36.78	30.44	28.70	15.44%
YoY %	10.11%	23.82%	20.78%	12.26%	20.83%	6.06%	-	-
Horiz. %	236.90%	215.16%	173.76%	143.87%	128.15%	106.06%	100.00%	-
EPS	8.38	5.01	5.51	3.83	5.09	2.86	2.34	23.66%
YoY %	67.27%	-9.07%	43.86%	-24.75%	77.97%	22.22%	-	-
Horiz. %	358.12%	214.10%	235.47%	163.68%	217.52%	122.22%	100.00%	-
DPS	4.58	2.78	2.49	2.32	1.43	1.03	1.27	23.81%
YoY %	64.75%	11.65%	7.33%	62.24%	38.83%	-18.90%	-	-
Horiz. %	360.63%	218.90%	196.06%	182.68%	112.60%	81.10%	100.00%	-
NAPS	0.4223	0.3168	0.286	0.2436	0.2257	0.158	0.1722	16.11%
YoY %	33.30%	10.77%	17.41%	7.93%	42.85%	-8.25%	-	-
Horiz. %	245.24%	183.97%	166.09%	141.46%	131.07%	91.75%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/20	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	-
Price	13.30	5.05	10.26	5.27	5.07	5.42	4.84	-
P/RPS	6.40	2.67	3.31	2.05	2.21	1.41	1.34	29.74%
YoY %	139.70%	-19.34%	61.46%	-7.24%	56.74%	5.22%	-	-
Horiz. %	477.61%	199.25%	247.01%	152.99%	164.93%	105.22%	100.00%	-
P/EPS	51.98	32.90	29.93	22.04	15.94	14.99	16.44	21.12%
YoY %	57.99%	9.92%	35.80%	38.27%	6.34%	-8.82%	-	-
Horiz. %	316.18%	200.12%	182.06%	134.06%	96.96%	91.18%	100.00%	-
EY	1.92	3.04	3.34	4.54	6.27	6.67	6.08	-17.46%
YoY %	-36.84%	-8.98%	-26.43%	-27.59%	-6.00%	9.70%	-	-
Horiz. %	31.58%	50.00%	54.93%	74.67%	103.12%	109.70%	100.00%	-
DY	1.05	1.68	1.51	2.75	1.77	2.40	3.31	-17.40%
YoY %	-37.50%	11.26%	-45.09%	55.37%	-26.25%	-27.49%	-	-
Horiz. %	31.72%	50.76%	45.62%	83.08%	53.47%	72.51%	100.00%	-
P/NAPS	10.31	5.21	5.76	3.47	3.60	2.71	2.23	29.04%
YoY %	97.89%	-9.55%	65.99%	-3.61%	32.84%	21.52%	-	-
Horiz. %	462.33%	233.63%	258.30%	155.61%	161.43%	121.52%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Price Multiplier on Announcement Date
Date	11/06/20	18/06/19	19/06/18	16/06/17	15/06/16	17/06/15	17/06/14	-
Price	16.70	4.87	11.32	5.61	4.91	5.87	4.51	-
P/RPS	8.04	2.58	3.65	2.18	2.14	1.52	1.25	36.33%
YoY %	211.63%	-29.32%	67.43%	1.87%	40.79%	21.60%	-	-
Horiz. %	643.20%	206.40%	292.00%	174.40%	171.20%	121.60%	100.00%	-
P/EPS	65.27	31.73	33.03	23.46	15.43	16.24	15.32	27.29%
YoY %	105.70%	-3.94%	40.79%	52.04%	-4.99%	6.01%	-	-
Horiz. %	426.04%	207.11%	215.60%	153.13%	100.72%	106.01%	100.00%	-
EY	1.53	3.15	3.03	4.26	6.48	6.16	6.53	-21.46%
YoY %	-51.43%	3.96%	-28.87%	-34.26%	5.19%	-5.67%	-	-
Horiz. %	23.43%	48.24%	46.40%	65.24%	99.23%	94.33%	100.00%	-
DY	0.84	1.75	1.37	2.58	1.83	2.21	3.55	-21.33%
YoY %	-52.00%	27.74%	-46.90%	40.98%	-17.19%	-37.75%	-	-
Horiz. %	23.66%	49.30%	38.59%	72.68%	51.55%	62.25%	100.00%	-
P/NAPS	12.95	5.02	6.36	3.69	3.48	2.94	2.08	35.59%
YoY %	157.97%	-21.07%	72.36%	6.03%	18.37%	41.35%	-	-
Horiz. %	622.60%	241.35%	305.77%	177.40%	167.31%	141.35%	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