[TOPGLOV] YoY Quarter Result on 2017-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 1,229,777 1,159,965 958,440 851,537 693,855 572,247 548,271 14.40% YoY % 6.02% 21.03% 12.55% 22.73% 21.25% 4.37% - Horiz. % 224.30% 211.57% 174.81% 155.31% 126.55% 104.37% 100.00%
PBT 130,374 125,470 124,524 102,728 131,841 69,585 50,109 17.26% YoY % 3.91% 0.76% 21.22% -22.08% 89.47% 38.87% - Horiz. % 260.18% 250.39% 248.51% 205.01% 263.11% 138.87% 100.00%
Tax -14,362 -18,793 -14,534 -19,526 -26,603 -13,292 -7,889 10.49% YoY % 23.58% -29.30% 25.57% 26.60% -100.14% -68.49% - Horiz. % 182.05% 238.22% 184.23% 247.51% 337.22% 168.49% 100.00%
NP 116,012 106,677 109,990 83,202 105,238 56,293 42,220 18.33% YoY % 8.75% -3.01% 32.20% -20.94% 86.95% 33.33% - Horiz. % 274.78% 252.67% 260.52% 197.07% 249.26% 133.33% 100.00%
NP to SH 115,683 105,792 109,010 83,054 104,607 56,069 41,554 18.59% YoY % 9.35% -2.95% 31.25% -20.60% 86.57% 34.93% - Horiz. % 278.39% 254.59% 262.33% 199.87% 251.74% 134.93% 100.00%
Tax Rate 11.02 % 14.98 % 11.67 % 19.01 % 20.18 % 19.10 % 15.74 % -5.76% YoY % -26.44% 28.36% -38.61% -5.80% 5.65% 21.35% - Horiz. % 70.01% 95.17% 74.14% 120.78% 128.21% 121.35% 100.00%
Total Cost 1,113,765 1,053,288 848,450 768,335 588,617 515,954 506,051 14.04% YoY % 5.74% 24.14% 10.43% 30.53% 14.08% 1.96% - Horiz. % 220.09% 208.14% 167.66% 151.83% 116.32% 101.96% 100.00%
Net Worth 3,968,221 2,503,271 2,108,917 1,891,576 1,776,817 1,449,528 1,352,055 19.64% YoY % 58.52% 18.70% 11.49% 6.46% 22.58% 7.21% - Horiz. % 293.50% 185.15% 155.98% 139.90% 131.42% 107.21% 100.00%
Dividend 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 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 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 3,968,221 2,503,271 2,108,917 1,891,576 1,776,817 1,449,528 1,352,055 19.64% YoY % 58.52% 18.70% 11.49% 6.46% 22.58% 7.21% - Horiz. % 293.50% 185.15% 155.98% 139.90% 131.42% 107.21% 100.00%
NOSH 2,560,143 2,554,359 1,255,308 1,252,699 1,251,279 616,820 620,208 26.63% YoY % 0.23% 103.48% 0.21% 0.11% 102.86% -0.55% - Horiz. % 412.79% 411.85% 202.40% 201.98% 201.75% 99.45% 100.00%
Ratio Analysis 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 9.43 % 9.20 % 11.48 % 9.77 % 15.17 % 9.84 % 7.70 % 3.43% YoY % 2.50% -19.86% 17.50% -35.60% 54.17% 27.79% - Horiz. % 122.47% 119.48% 149.09% 126.88% 197.01% 127.79% 100.00%
ROE 2.92 % 4.23 % 5.17 % 4.39 % 5.89 % 3.87 % 3.07 % -0.83% YoY % -30.97% -18.18% 17.77% -25.47% 52.20% 26.06% - Horiz. % 95.11% 137.79% 168.40% 143.00% 191.86% 126.06% 100.00%
Per Share 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 48.04 45.41 76.35 67.98 55.45 92.77 88.40 -9.66% YoY % 5.79% -40.52% 12.31% 22.60% -40.23% 4.94% - Horiz. % 54.34% 51.37% 86.37% 76.90% 62.73% 104.94% 100.00%
EPS 4.52 4.14 8.68 6.63 8.36 9.09 6.70 -6.34% YoY % 9.18% -52.30% 30.92% -20.69% -8.03% 35.67% - Horiz. % 67.46% 61.79% 129.55% 98.96% 124.78% 135.67% 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 1.5500 0.9800 1.6800 1.5100 1.4200 2.3500 2.1800 -5.52% YoY % 58.16% -41.67% 11.26% 6.34% -39.57% 7.80% - Horiz. % 71.10% 44.95% 77.06% 69.27% 65.14% 107.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 14.98 14.13 11.68 10.37 8.45 6.97 6.68 14.39% YoY % 6.02% 20.98% 12.63% 22.72% 21.23% 4.34% - Horiz. % 224.25% 211.53% 174.85% 155.24% 126.50% 104.34% 100.00%
EPS 1.41 1.29 1.33 1.01 1.27 0.68 0.51 18.45% YoY % 9.30% -3.01% 31.68% -20.47% 86.76% 33.33% - Horiz. % 276.47% 252.94% 260.78% 198.04% 249.02% 133.33% 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 0.4835 0.3050 0.2569 0.2305 0.2165 0.1766 0.1647 19.64% YoY % 58.52% 18.72% 11.45% 6.47% 22.59% 7.23% - Horiz. % 293.56% 185.19% 155.98% 139.95% 131.45% 107.23% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 5.6400 4.5400 9.7100 5.0300 5.6300 5.0600 5.7700 -
P/RPS 11.74 10.00 12.72 7.40 10.15 5.45 6.53 10.26% YoY % 17.40% -21.38% 71.89% -27.09% 86.24% -16.54% - Horiz. % 179.79% 153.14% 194.79% 113.32% 155.44% 83.46% 100.00%
P/EPS 124.82 109.62 111.82 75.87 67.34 55.67 86.12 6.37% YoY % 13.87% -1.97% 47.38% 12.67% 20.96% -35.36% - Horiz. % 144.94% 127.29% 129.84% 88.10% 78.19% 64.64% 100.00%
EY 0.80 0.91 0.89 1.32 1.48 1.80 1.16 -6.00% YoY % -12.09% 2.25% -32.58% -10.81% -17.78% 55.17% - Horiz. % 68.97% 78.45% 76.72% 113.79% 127.59% 155.17% 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 3.64 4.63 5.78 3.33 3.96 2.15 2.65 5.43% YoY % -21.38% -19.90% 73.57% -15.91% 84.19% -18.87% - Horiz. % 137.36% 174.72% 218.11% 125.66% 149.43% 81.13% 100.00%
Price Multiplier on Announcement Date 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 19/03/20 22/03/19 15/03/18 16/03/17 16/03/16 18/03/15 20/03/14 -
Price 5.8500 4.4300 9.8500 5.2500 5.2000 5.2000 5.2800 -
P/RPS 12.18 9.76 12.90 7.72 9.38 5.61 5.97 12.61% YoY % 24.80% -24.34% 67.10% -17.70% 67.20% -6.03% - Horiz. % 204.02% 163.48% 216.08% 129.31% 157.12% 93.97% 100.00%
P/EPS 129.46 106.96 113.43 79.19 62.20 57.21 78.81 8.62% YoY % 21.04% -5.70% 43.24% 27.32% 8.72% -27.41% - Horiz. % 164.27% 135.72% 143.93% 100.48% 78.92% 72.59% 100.00%
EY 0.77 0.93 0.88 1.26 1.61 1.75 1.27 -7.99% YoY % -17.20% 5.68% -30.16% -21.74% -8.00% 37.80% - Horiz. % 60.63% 73.23% 69.29% 99.21% 126.77% 137.80% 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 3.77 4.52 5.86 3.48 3.66 2.21 2.42 7.66% YoY % -16.59% -22.87% 68.39% -4.92% 65.61% -8.68% - Horiz. % 155.79% 186.78% 242.15% 143.80% 151.24% 91.32% 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
Top_Glove_2QFY17_Press Release.pdf 
