[TOPGLOV] YoY Quarter Result on 2015-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 958,440 851,537 693,855 572,247 548,271 576,418 548,991 9.73% YoY % 12.55% 22.73% 21.25% 4.37% -4.88% 5.00% - Horiz. % 174.58% 155.11% 126.39% 104.24% 99.87% 105.00% 100.00%
PBT 124,524 102,728 131,841 69,585 50,109 61,389 68,802 10.39% YoY % 21.22% -22.08% 89.47% 38.87% -18.37% -10.77% - Horiz. % 180.99% 149.31% 191.62% 101.14% 72.83% 89.23% 100.00%
Tax -14,534 -19,526 -26,603 -13,292 -7,889 -10,063 -14,606 -0.08% YoY % 25.57% 26.60% -100.14% -68.49% 21.60% 31.10% - Horiz. % 99.51% 133.68% 182.14% 91.00% 54.01% 68.90% 100.00%
NP 109,990 83,202 105,238 56,293 42,220 51,326 54,196 12.51% YoY % 32.20% -20.94% 86.95% 33.33% -17.74% -5.30% - Horiz. % 202.95% 153.52% 194.18% 103.87% 77.90% 94.70% 100.00%
NP to SH 109,010 83,054 104,607 56,069 41,554 50,315 53,455 12.60% YoY % 31.25% -20.60% 86.57% 34.93% -17.41% -5.87% - Horiz. % 203.93% 155.37% 195.69% 104.89% 77.74% 94.13% 100.00%
Tax Rate 11.67 % 19.01 % 20.18 % 19.10 % 15.74 % 16.39 % 21.23 % -9.49% YoY % -38.61% -5.80% 5.65% 21.35% -3.97% -22.80% - Horiz. % 54.97% 89.54% 95.05% 89.97% 74.14% 77.20% 100.00%
Total Cost 848,450 768,335 588,617 515,954 506,051 525,092 494,795 9.40% YoY % 10.43% 30.53% 14.08% 1.96% -3.63% 6.12% - Horiz. % 171.48% 155.28% 118.96% 104.28% 102.27% 106.12% 100.00%
Net Worth 2,108,917 1,891,576 1,776,817 1,449,528 1,352,055 1,342,971 1,194,075 9.94% YoY % 11.49% 6.46% 22.58% 7.21% 0.68% 12.47% - Horiz. % 176.62% 158.41% 148.80% 121.39% 113.23% 112.47% 100.00%
Dividend 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 2,108,917 1,891,576 1,776,817 1,449,528 1,352,055 1,342,971 1,194,075 9.94% YoY % 11.49% 6.46% 22.58% 7.21% 0.68% 12.47% - Horiz. % 176.62% 158.41% 148.80% 121.39% 113.23% 112.47% 100.00%
NOSH 1,255,308 1,252,699 1,251,279 616,820 620,208 618,880 618,692 12.51% YoY % 0.21% 0.11% 102.86% -0.55% 0.21% 0.03% - Horiz. % 202.90% 202.48% 202.25% 99.70% 100.25% 100.03% 100.00%
Ratio Analysis 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 11.48 % 9.77 % 15.17 % 9.84 % 7.70 % 8.90 % 9.87 % 2.55% YoY % 17.50% -35.60% 54.17% 27.79% -13.48% -9.83% - Horiz. % 116.31% 98.99% 153.70% 99.70% 78.01% 90.17% 100.00%
ROE 5.17 % 4.39 % 5.89 % 3.87 % 3.07 % 3.75 % 4.48 % 2.42% YoY % 17.77% -25.47% 52.20% 26.06% -18.13% -16.29% - Horiz. % 115.40% 97.99% 131.47% 86.38% 68.53% 83.71% 100.00%
Per Share 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 76.35 67.98 55.45 92.77 88.40 93.14 88.73 -2.47% YoY % 12.31% 22.60% -40.23% 4.94% -5.09% 4.97% - Horiz. % 86.05% 76.61% 62.49% 104.55% 99.63% 104.97% 100.00%
EPS 8.68 6.63 8.36 9.09 6.70 8.13 8.64 0.08% YoY % 30.92% -20.69% -8.03% 35.67% -17.59% -5.90% - Horiz. % 100.46% 76.74% 96.76% 105.21% 77.55% 94.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6800 1.5100 1.4200 2.3500 2.1800 2.1700 1.9300 -2.28% YoY % 11.26% 6.34% -39.57% 7.80% 0.46% 12.44% - Horiz. % 87.05% 78.24% 73.58% 121.76% 112.95% 112.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 11.68 10.37 8.45 6.97 6.68 7.02 6.69 9.73% YoY % 12.63% 22.72% 21.23% 4.34% -4.84% 4.93% - Horiz. % 174.59% 155.01% 126.31% 104.19% 99.85% 104.93% 100.00%
EPS 1.33 1.01 1.27 0.68 0.51 0.61 0.65 12.67% YoY % 31.68% -20.47% 86.76% 33.33% -16.39% -6.15% - Horiz. % 204.62% 155.38% 195.38% 104.62% 78.46% 93.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2569 0.2305 0.2165 0.1766 0.1647 0.1636 0.1455 9.93% YoY % 11.45% 6.47% 22.59% 7.23% 0.67% 12.44% - Horiz. % 176.56% 158.42% 148.80% 121.37% 113.20% 112.44% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 9.7100 5.0300 5.6300 5.0600 5.7700 5.4900 4.8700 -
P/RPS 12.72 7.40 10.15 5.45 6.53 5.89 5.49 15.02% YoY % 71.89% -27.09% 86.24% -16.54% 10.87% 7.29% - Horiz. % 231.69% 134.79% 184.88% 99.27% 118.94% 107.29% 100.00%
P/EPS 111.82 75.87 67.34 55.67 86.12 67.53 56.37 12.09% YoY % 47.38% 12.67% 20.96% -35.36% 27.53% 19.80% - Horiz. % 198.37% 134.59% 119.46% 98.76% 152.78% 119.80% 100.00%
EY 0.89 1.32 1.48 1.80 1.16 1.48 1.77 -10.82% YoY % -32.58% -10.81% -17.78% 55.17% -21.62% -16.38% - Horiz. % 50.28% 74.58% 83.62% 101.69% 65.54% 83.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.78 3.33 3.96 2.15 2.65 2.53 2.52 14.83% YoY % 73.57% -15.91% 84.19% -18.87% 4.74% 0.40% - Horiz. % 229.37% 132.14% 157.14% 85.32% 105.16% 100.40% 100.00%
Price Multiplier on Announcement Date 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 15/03/18 16/03/17 16/03/16 18/03/15 20/03/14 14/03/13 15/03/12 -
Price 9.8500 5.2500 5.2000 5.2000 5.2800 5.4100 4.9200 -
P/RPS 12.90 7.72 9.38 5.61 5.97 5.81 5.54 15.12% YoY % 67.10% -17.70% 67.20% -6.03% 2.75% 4.87% - Horiz. % 232.85% 139.35% 169.31% 101.26% 107.76% 104.87% 100.00%
P/EPS 113.43 79.19 62.20 57.21 78.81 66.54 56.94 12.17% YoY % 43.24% 27.32% 8.72% -27.41% 18.44% 16.86% - Horiz. % 199.21% 139.08% 109.24% 100.47% 138.41% 116.86% 100.00%
EY 0.88 1.26 1.61 1.75 1.27 1.50 1.76 -10.91% YoY % -30.16% -21.74% -8.00% 37.80% -15.33% -14.77% - Horiz. % 50.00% 71.59% 91.48% 99.43% 72.16% 85.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.86 3.48 3.66 2.21 2.42 2.49 2.55 14.87% YoY % 68.39% -4.92% 65.61% -8.68% -2.81% -2.35% - Horiz. % 229.80% 136.47% 143.53% 86.67% 94.90% 97.65% 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- 2QFY15 Financial Result.pdf 
