[TOPGLOV] QoQ TTM Result on 2014-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 2,380,176 2,292,984 2,269,008 2,275,366 2,244,414 2,274,498 2,302,645 2.23% QoQ % 3.80% 1.06% -0.28% 1.38% -1.32% -1.22% - Horiz. % 103.37% 99.58% 98.54% 98.82% 97.47% 98.78% 100.00%
PBT 278,466 232,998 213,522 216,310 234,121 222,381 233,661 12.42% QoQ % 19.51% 9.12% -1.29% -7.61% 5.28% -4.83% - Horiz. % 119.18% 99.72% 91.38% 92.57% 100.20% 95.17% 100.00%
Tax -54,089 -38,293 -32,890 -32,745 -45,905 -35,608 -37,782 27.05% QoQ % -41.25% -16.43% -0.44% 28.67% -28.92% 5.75% - Horiz. % 143.16% 101.35% 87.05% 86.67% 121.50% 94.25% 100.00%
NP 224,377 194,705 180,632 183,565 188,216 186,773 195,879 9.49% QoQ % 15.24% 7.79% -1.60% -2.47% 0.77% -4.65% - Horiz. % 114.55% 99.40% 92.22% 93.71% 96.09% 95.35% 100.00%
NP to SH 223,345 193,444 178,929 180,523 182,626 180,524 189,285 11.67% QoQ % 15.46% 8.11% -0.88% -1.15% 1.16% -4.63% - Horiz. % 117.99% 102.20% 94.53% 95.37% 96.48% 95.37% 100.00%
Tax Rate 19.42 % 16.43 % 15.40 % 15.14 % 19.61 % 16.01 % 16.17 % 13.00% QoQ % 18.20% 6.69% 1.72% -22.79% 22.49% -0.99% - Horiz. % 120.10% 101.61% 95.24% 93.63% 121.27% 99.01% 100.00%
Total Cost 2,155,799 2,098,279 2,088,376 2,091,801 2,056,198 2,087,725 2,106,766 1.55% QoQ % 2.74% 0.47% -0.16% 1.73% -1.51% -0.90% - Horiz. % 102.33% 99.60% 99.13% 99.29% 97.60% 99.10% 100.00%
Net Worth 1,235,453 1,233,641 1,451,187 1,395,729 1,346,257 1,352,055 1,432,057 -9.38% QoQ % 0.15% -14.99% 3.97% 3.67% -0.43% -5.59% - Horiz. % 86.27% 86.14% 101.34% 97.46% 94.01% 94.41% 100.00%
Dividend 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 80,538 99,256 99,256 99,256 99,266 99,207 99,207 -12.99% QoQ % -18.86% 0.00% 0.00% -0.01% 0.06% 0.00% - Horiz. % 81.18% 100.05% 100.05% 100.05% 100.06% 100.00% 100.00%
Div Payout % 36.06 % 51.31 % 55.47 % 54.98 % 54.35 % 54.96 % 52.41 % -22.08% QoQ % -29.72% -7.50% 0.89% 1.16% -1.11% 4.87% - Horiz. % 68.80% 97.90% 105.84% 104.90% 103.70% 104.87% 100.00%
Equity 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 1,235,453 1,233,641 1,451,187 1,395,729 1,346,257 1,352,055 1,432,057 -9.38% QoQ % 0.15% -14.99% 3.97% 3.67% -0.43% -5.59% - Horiz. % 86.27% 86.14% 101.34% 97.46% 94.01% 94.41% 100.00%
NOSH 617,726 616,820 620,165 620,324 620,395 620,208 619,938 -0.24% QoQ % 0.15% -0.54% -0.03% -0.01% 0.03% 0.04% - Horiz. % 99.64% 99.50% 100.04% 100.06% 100.07% 100.04% 100.00%
Ratio Analysis 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 9.43 % 8.49 % 7.96 % 8.07 % 8.39 % 8.21 % 8.51 % 7.09% QoQ % 11.07% 6.66% -1.36% -3.81% 2.19% -3.53% - Horiz. % 110.81% 99.76% 93.54% 94.83% 98.59% 96.47% 100.00%
ROE 18.08 % 15.68 % 12.33 % 12.93 % 13.57 % 13.35 % 13.22 % 23.23% QoQ % 15.31% 27.17% -4.64% -4.72% 1.65% 0.98% - Horiz. % 136.76% 118.61% 93.27% 97.81% 102.65% 100.98% 100.00%
Per Share 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 385.31 371.74 365.87 366.80 361.77 366.73 371.43 2.48% QoQ % 3.65% 1.60% -0.25% 1.39% -1.35% -1.27% - Horiz. % 103.74% 100.08% 98.50% 98.75% 97.40% 98.73% 100.00%
EPS 36.16 31.36 28.85 29.10 29.44 29.11 30.53 11.96% QoQ % 15.31% 8.70% -0.86% -1.15% 1.13% -4.65% - Horiz. % 118.44% 102.72% 94.50% 95.32% 96.43% 95.35% 100.00%
DPS 13.00 16.00 16.00 16.00 16.00 16.00 16.00 -12.94% QoQ % -18.75% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 81.25% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0000 2.0000 2.3400 2.2500 2.1700 2.1800 2.3100 -9.17% QoQ % 0.00% -14.53% 4.00% 3.69% -0.46% -5.63% - Horiz. % 86.58% 86.58% 101.30% 97.40% 93.94% 94.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 29.00 27.94 27.64 27.72 27.34 27.71 28.05 2.25% QoQ % 3.79% 1.09% -0.29% 1.39% -1.34% -1.21% - Horiz. % 103.39% 99.61% 98.54% 98.82% 97.47% 98.79% 100.00%
EPS 2.72 2.36 2.18 2.20 2.22 2.20 2.31 11.52% QoQ % 15.25% 8.26% -0.91% -0.90% 0.91% -4.76% - Horiz. % 117.75% 102.16% 94.37% 95.24% 96.10% 95.24% 100.00%
DPS 0.98 1.21 1.21 1.21 1.21 1.21 1.21 -13.12% QoQ % -19.01% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 80.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1505 0.1503 0.1768 0.1700 0.1640 0.1647 0.1745 -9.40% QoQ % 0.13% -14.99% 4.00% 3.66% -0.43% -5.62% - Horiz. % 86.25% 86.13% 101.32% 97.42% 93.98% 94.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 5.4200 5.0600 4.6100 4.7900 4.8400 5.7700 5.7200 -
P/RPS 1.41 1.36 1.26 1.31 1.34 1.57 1.54 -5.72% QoQ % 3.68% 7.94% -3.82% -2.24% -14.65% 1.95% - Horiz. % 91.56% 88.31% 81.82% 85.06% 87.01% 101.95% 100.00%
P/EPS 14.99 16.13 15.98 16.46 16.44 19.82 18.73 -13.81% QoQ % -7.07% 0.94% -2.92% 0.12% -17.05% 5.82% - Horiz. % 80.03% 86.12% 85.32% 87.88% 87.77% 105.82% 100.00%
EY 6.67 6.20 6.26 6.08 6.08 5.04 5.34 16.00% QoQ % 7.58% -0.96% 2.96% 0.00% 20.63% -5.62% - Horiz. % 124.91% 116.10% 117.23% 113.86% 113.86% 94.38% 100.00%
DY 2.40 3.16 3.47 3.34 3.31 2.77 2.80 -9.77% QoQ % -24.05% -8.93% 3.89% 0.91% 19.49% -1.07% - Horiz. % 85.71% 112.86% 123.93% 119.29% 118.21% 98.93% 100.00%
P/NAPS 2.71 2.53 1.97 2.13 2.23 2.65 2.48 6.10% QoQ % 7.11% 28.43% -7.51% -4.48% -15.85% 6.85% - Horiz. % 109.27% 102.02% 79.44% 85.89% 89.92% 106.85% 100.00%
Price Multiplier on Announcement Date 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 17/06/15 18/03/15 16/12/14 14/10/14 17/06/14 20/03/14 17/12/13 -
Price 5.8700 5.2000 4.3000 4.8100 4.5100 5.2800 5.8000 -
P/RPS 1.52 1.40 1.18 1.31 1.25 1.44 1.56 -1.72% QoQ % 8.57% 18.64% -9.92% 4.80% -13.19% -7.69% - Horiz. % 97.44% 89.74% 75.64% 83.97% 80.13% 92.31% 100.00%
P/EPS 16.24 16.58 14.90 16.53 15.32 18.14 19.00 -9.94% QoQ % -2.05% 11.28% -9.86% 7.90% -15.55% -4.53% - Horiz. % 85.47% 87.26% 78.42% 87.00% 80.63% 95.47% 100.00%
EY 6.16 6.03 6.71 6.05 6.53 5.51 5.26 11.11% QoQ % 2.16% -10.13% 10.91% -7.35% 18.51% 4.75% - Horiz. % 117.11% 114.64% 127.57% 115.02% 124.14% 104.75% 100.00%
DY 2.21 3.08 3.72 3.33 3.55 3.03 2.76 -13.78% QoQ % -28.25% -17.20% 11.71% -6.20% 17.16% 9.78% - Horiz. % 80.07% 111.59% 134.78% 120.65% 128.62% 109.78% 100.00%
P/NAPS 2.94 2.60 1.84 2.14 2.08 2.42 2.51 11.13% QoQ % 13.08% 41.30% -14.02% 2.88% -14.05% -3.59% - Horiz. % 117.13% 103.59% 73.31% 85.26% 82.87% 96.41% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TopGlove-4QFY2014 Financial Results.pdf 
