[TOPGLOV] YoY Quarter Result on 2015-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 1,261,965 938,116 785,583 800,276 567,628 573,986 584,575 13.68% YoY % 34.52% 19.42% -1.84% 40.99% -1.11% -1.81% - Horiz. % 215.88% 160.48% 134.39% 136.90% 97.10% 98.19% 100.00%
PBT 141,879 121,990 89,756 161,268 59,052 61,840 70,383 12.39% YoY % 16.30% 35.91% -44.34% 173.09% -4.51% -12.14% - Horiz. % 201.58% 173.32% 127.53% 229.13% 83.90% 87.86% 100.00%
Tax -30,208 -16,045 -16,122 -32,356 -10,039 -9,894 -11,487 17.48% YoY % -88.27% 0.48% 50.17% -222.30% -1.47% 13.87% - Horiz. % 262.98% 139.68% 140.35% 281.67% 87.39% 86.13% 100.00%
NP 111,671 105,945 73,634 128,912 49,013 51,946 58,896 11.25% YoY % 5.40% 43.88% -42.88% 163.02% -5.65% -11.80% - Horiz. % 189.61% 179.88% 125.02% 218.88% 83.22% 88.20% 100.00%
NP to SH 110,055 105,445 73,315 128,348 48,683 50,277 57,492 11.42% YoY % 4.37% 43.82% -42.88% 163.64% -3.17% -12.55% - Horiz. % 191.43% 183.41% 127.52% 223.24% 84.68% 87.45% 100.00%
Tax Rate 21.29 % 13.15 % 17.96 % 20.06 % 17.00 % 16.00 % 16.32 % 4.53% YoY % 61.90% -26.78% -10.47% 18.00% 6.25% -1.96% - Horiz. % 130.45% 80.58% 110.05% 122.92% 104.17% 98.04% 100.00%
Total Cost 1,150,294 832,171 711,949 671,364 518,615 522,040 525,679 13.93% YoY % 38.23% 16.89% 6.05% 29.45% -0.66% -0.69% - Horiz. % 218.82% 158.30% 135.43% 127.71% 98.66% 99.31% 100.00%
Net Worth 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 10.74% YoY % 17.57% 9.90% 10.52% 19.55% 1.34% 6.64% - Horiz. % 184.49% 156.92% 142.78% 129.19% 108.06% 106.64% 100.00%
Dividend 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 2,477,618 2,107,270 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 10.74% YoY % 17.57% 9.90% 10.52% 19.55% 1.34% 6.64% - Horiz. % 184.49% 156.92% 142.78% 129.19% 108.06% 106.64% 100.00%
NOSH 2,554,246 1,254,328 1,253,247 621,841 620,165 619,938 618,858 26.64% YoY % 103.63% 0.09% 101.54% 0.27% 0.04% 0.17% - Horiz. % 412.73% 202.68% 202.51% 100.48% 100.21% 100.17% 100.00%
Ratio Analysis 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 8.85 % 11.29 % 9.37 % 16.11 % 8.63 % 9.05 % 10.08 % -2.14% YoY % -21.61% 20.49% -41.84% 86.67% -4.64% -10.22% - Horiz. % 87.80% 112.00% 92.96% 159.82% 85.62% 89.78% 100.00%
ROE 4.44 % 5.00 % 3.82 % 7.40 % 3.35 % 3.51 % 4.28 % 0.61% YoY % -11.20% 30.89% -48.38% 120.90% -4.56% -17.99% - Horiz. % 103.74% 116.82% 89.25% 172.90% 78.27% 82.01% 100.00%
Per Share 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 49.41 74.79 62.68 128.69 91.53 92.59 94.46 -10.23% YoY % -33.94% 19.32% -51.29% 40.60% -1.14% -1.98% - Horiz. % 52.31% 79.18% 66.36% 136.24% 96.90% 98.02% 100.00%
EPS 4.31 8.41 5.85 20.64 7.85 8.11 9.29 -12.01% YoY % -48.75% 43.76% -71.66% 162.93% -3.21% -12.70% - Horiz. % 46.39% 90.53% 62.97% 222.17% 84.50% 87.30% 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 0.9700 1.6800 1.5300 2.7900 2.3400 2.3100 2.1700 -12.55% YoY % -42.26% 9.80% -45.16% 19.23% 1.30% 6.45% - Horiz. % 44.70% 77.42% 70.51% 128.57% 107.83% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 15.37 11.43 9.57 9.75 6.92 6.99 7.12 13.68% YoY % 34.47% 19.44% -1.85% 40.90% -1.00% -1.83% - Horiz. % 215.87% 160.53% 134.41% 136.94% 97.19% 98.17% 100.00%
EPS 1.34 1.28 0.89 1.56 0.59 0.61 0.70 11.42% YoY % 4.69% 43.82% -42.95% 164.41% -3.28% -12.86% - Horiz. % 191.43% 182.86% 127.14% 222.86% 84.29% 87.14% 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 0.3019 0.2567 0.2336 0.2114 0.1768 0.1745 0.1636 10.75% YoY % 17.61% 9.89% 10.50% 19.57% 1.32% 6.66% - Horiz. % 184.54% 156.91% 142.79% 129.22% 108.07% 106.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 5.9700 6.7300 5.2800 9.7100 4.6100 5.7200 5.6400 -
P/RPS 12.08 9.00 8.42 7.54 5.04 6.18 5.97 12.46% YoY % 34.22% 6.89% 11.67% 49.60% -18.45% 3.52% - Horiz. % 202.35% 150.75% 141.04% 126.30% 84.42% 103.52% 100.00%
P/EPS 138.56 80.06 90.26 47.04 58.73 70.53 60.71 14.74% YoY % 73.07% -11.30% 91.88% -19.90% -16.73% 16.18% - Horiz. % 228.23% 131.87% 148.67% 77.48% 96.74% 116.18% 100.00%
EY 0.72 1.25 1.11 2.13 1.70 1.42 1.65 -12.90% YoY % -42.40% 12.61% -47.89% 25.29% 19.72% -13.94% - Horiz. % 43.64% 75.76% 67.27% 129.09% 103.03% 86.06% 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 6.15 4.01 3.45 3.48 1.97 2.48 2.60 15.42% YoY % 53.37% 16.23% -0.86% 76.65% -20.56% -4.62% - Horiz. % 236.54% 154.23% 132.69% 133.85% 75.77% 95.38% 100.00%
Price Multiplier on Announcement Date 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/12/18 19/12/17 15/12/16 15/12/15 16/12/14 17/12/13 13/12/12 -
Price 5.7400 7.4800 5.0600 11.8600 4.3000 5.8000 5.7000 -
P/RPS 11.62 10.00 8.07 9.22 4.70 6.26 6.03 11.55% YoY % 16.20% 23.92% -12.47% 96.17% -24.92% 3.81% - Horiz. % 192.70% 165.84% 133.83% 152.90% 77.94% 103.81% 100.00%
P/EPS 133.22 88.98 86.50 57.46 54.78 71.52 61.36 13.79% YoY % 49.72% 2.87% 50.54% 4.89% -23.41% 16.56% - Horiz. % 217.11% 145.01% 140.97% 93.64% 89.28% 116.56% 100.00%
EY 0.75 1.12 1.16 1.74 1.83 1.40 1.63 -12.13% YoY % -33.04% -3.45% -33.33% -4.92% 30.71% -14.11% - Horiz. % 46.01% 68.71% 71.17% 106.75% 112.27% 85.89% 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 5.92 4.45 3.31 4.25 1.84 2.51 2.63 14.47% YoY % 33.03% 34.44% -22.12% 130.98% -26.69% -4.56% - Horiz. % 225.10% 169.20% 125.86% 161.60% 69.96% 95.44% 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- 1QFY16 Financial Result.pdf 
