[TOPGLOV] YoY TTM Result on 2015-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 4,213,986 3,409,176 2,888,515 2,510,510 2,275,366 2,313,234 2,314,454 10.50% YoY % 23.61% 18.03% 15.06% 10.33% -1.64% -0.05% - Horiz. % 182.07% 147.30% 124.80% 108.47% 98.31% 99.95% 100.00%
PBT 522,710 383,105 442,202 363,538 216,310 242,204 240,702 13.79% YoY % 36.44% -13.36% 21.64% 68.06% -10.69% 0.62% - Horiz. % 217.16% 159.16% 183.71% 151.03% 89.87% 100.62% 100.00%
Tax -85,409 -50,536 -79,763 -82,346 -32,745 -39,375 -33,417 16.92% YoY % -69.01% 36.64% 3.14% -151.48% 16.84% -17.83% - Horiz. % 255.59% 151.23% 238.69% 246.42% 97.99% 117.83% 100.00%
NP 437,301 332,569 362,439 281,192 183,565 202,829 207,285 13.24% YoY % 31.49% -8.24% 28.89% 53.18% -9.50% -2.15% - Horiz. % 210.97% 160.44% 174.85% 135.65% 88.56% 97.85% 100.00%
NP to SH 433,618 332,704 360,729 279,781 180,523 196,500 202,726 13.50% YoY % 30.33% -7.77% 28.93% 54.98% -8.13% -3.07% - Horiz. % 213.89% 164.12% 177.94% 138.01% 89.05% 96.93% 100.00%
Tax Rate 16.34 % 13.19 % 18.04 % 22.65 % 15.14 % 16.26 % 13.88 % 2.76% YoY % 23.88% -26.88% -20.35% 49.60% -6.89% 17.15% - Horiz. % 117.72% 95.03% 129.97% 163.18% 109.08% 117.15% 100.00%
Total Cost 3,776,685 3,076,607 2,526,076 2,229,318 2,091,801 2,110,405 2,107,169 10.21% YoY % 22.75% 21.79% 13.31% 6.57% -0.88% 0.15% - Horiz. % 179.23% 146.01% 119.88% 105.80% 99.27% 100.15% 100.00%
Net Worth 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 11.16% YoY % 19.72% 10.32% 47.92% -11.41% 3.67% 5.17% - Horiz. % 188.68% 157.60% 142.87% 96.59% 109.03% 105.17% 100.00%
Dividend 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 215,746 181,722 181,574 61,802 99,256 99,207 55,658 25.32% YoY % 18.72% 0.08% 193.80% -37.74% 0.05% 78.24% - Horiz. % 387.62% 326.49% 326.23% 111.04% 178.33% 178.24% 100.00%
Div Payout % 49.76 % 54.62 % 50.34 % 22.09 % 54.98 % 50.49 % 27.46 % 10.41% YoY % -8.90% 8.50% 127.89% -59.82% 8.89% 83.87% - Horiz. % 181.21% 198.91% 183.32% 80.44% 200.22% 183.87% 100.00%
Equity 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 1,346,330 1,280,154 11.16% YoY % 19.72% 10.32% 47.92% -11.41% 3.67% 5.17% - Horiz. % 188.68% 157.60% 142.87% 96.59% 109.03% 105.17% 100.00%
NOSH 1,277,961 1,253,138 1,252,671 618,219 620,324 620,428 618,432 12.85% YoY % 1.98% 0.04% 102.63% -0.34% -0.02% 0.32% - Horiz. % 206.65% 202.63% 202.56% 99.97% 100.31% 100.32% 100.00%
Ratio Analysis 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 10.38 % 9.76 % 12.55 % 11.20 % 8.07 % 8.77 % 8.96 % 2.48% YoY % 6.35% -22.23% 12.05% 38.79% -7.98% -2.12% - Horiz. % 115.85% 108.93% 140.07% 125.00% 90.07% 97.88% 100.00%
ROE 17.95 % 16.49 % 19.72 % 22.63 % 12.93 % 14.60 % 15.84 % 2.11% YoY % 8.85% -16.38% -12.86% 75.02% -11.44% -7.83% - Horiz. % 113.32% 104.10% 124.49% 142.87% 81.63% 92.17% 100.00%
Per Share 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 329.74 272.05 230.59 406.09 366.80 372.84 374.25 -2.09% YoY % 21.21% 17.98% -43.22% 10.71% -1.62% -0.38% - Horiz. % 88.11% 72.69% 61.61% 108.51% 98.01% 99.62% 100.00%
EPS 33.93 26.55 28.80 45.26 29.10 31.67 32.78 0.58% YoY % 27.80% -7.81% -36.37% 55.53% -8.11% -3.39% - Horiz. % 103.51% 80.99% 87.86% 138.07% 88.77% 96.61% 100.00%
DPS 17.00 14.50 14.49 10.00 16.00 16.00 9.00 11.18% YoY % 17.24% 0.07% 44.90% -37.50% 0.00% 77.78% - Horiz. % 188.89% 161.11% 161.00% 111.11% 177.78% 177.78% 100.00%
NAPS 1.8900 1.6100 1.4600 2.0000 2.2500 2.1700 2.0700 -1.50% YoY % 17.39% 10.27% -27.00% -11.11% 3.69% 4.83% - Horiz. % 91.30% 77.78% 70.53% 96.62% 108.70% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 51.34 41.53 35.19 30.59 27.72 28.18 28.20 10.50% YoY % 23.62% 18.02% 15.04% 10.35% -1.63% -0.07% - Horiz. % 182.06% 147.27% 124.79% 108.48% 98.30% 99.93% 100.00%
EPS 5.28 4.05 4.39 3.41 2.20 2.39 2.47 13.49% YoY % 30.37% -7.74% 28.74% 55.00% -7.95% -3.24% - Horiz. % 213.77% 163.97% 177.73% 138.06% 89.07% 96.76% 100.00%
DPS 2.63 2.21 2.21 0.75 1.21 1.21 0.68 25.27% YoY % 19.00% 0.00% 194.67% -38.02% 0.00% 77.94% - Horiz. % 386.76% 325.00% 325.00% 110.29% 177.94% 177.94% 100.00%
NAPS 0.2943 0.2458 0.2228 0.1506 0.1700 0.1640 0.1560 11.15% YoY % 19.73% 10.32% 47.94% -11.41% 3.66% 5.13% - Horiz. % 188.65% 157.56% 142.82% 96.54% 108.97% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 11.1400 5.6100 4.2500 7.7200 4.7900 6.1400 5.2900 -
P/RPS 3.38 2.06 1.84 1.90 1.31 1.65 1.41 15.68% YoY % 64.08% 11.96% -3.16% 45.04% -20.61% 17.02% - Horiz. % 239.72% 146.10% 130.50% 134.75% 92.91% 117.02% 100.00%
P/EPS 32.83 21.13 14.76 17.06 16.46 19.39 16.14 12.56% YoY % 55.37% 43.16% -13.48% 3.65% -15.11% 20.14% - Horiz. % 203.41% 130.92% 91.45% 105.70% 101.98% 120.14% 100.00%
EY 3.05 4.73 6.78 5.86 6.08 5.16 6.20 -11.15% YoY % -35.52% -30.24% 15.70% -3.62% 17.83% -16.77% - Horiz. % 49.19% 76.29% 109.35% 94.52% 98.06% 83.23% 100.00%
DY 1.53 2.58 3.41 1.30 3.34 2.61 1.70 -1.74% YoY % -40.70% -24.34% 162.31% -61.08% 27.97% 53.53% - Horiz. % 90.00% 151.76% 200.59% 76.47% 196.47% 153.53% 100.00%
P/NAPS 5.89 3.48 2.91 3.86 2.13 2.83 2.56 14.89% YoY % 69.25% 19.59% -24.61% 81.22% -24.73% 10.55% - Horiz. % 230.08% 135.94% 113.67% 150.78% 83.20% 110.55% 100.00%
Price Multiplier on Announcement Date 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 11/10/18 13/10/17 12/10/16 15/10/15 14/10/14 11/10/13 11/10/12 -
Price 10.7000 6.0100 5.0000 8.4400 4.8100 6.1500 5.1500 -
P/RPS 3.24 2.21 2.17 2.08 1.31 1.65 1.38 15.28% YoY % 46.61% 1.84% 4.33% 58.78% -20.61% 19.57% - Horiz. % 234.78% 160.14% 157.25% 150.72% 94.93% 119.57% 100.00%
P/EPS 31.54 22.64 17.36 18.65 16.53 19.42 15.71 12.31% YoY % 39.31% 30.41% -6.92% 12.83% -14.88% 23.62% - Horiz. % 200.76% 144.11% 110.50% 118.71% 105.22% 123.62% 100.00%
EY 3.17 4.42 5.76 5.36 6.05 5.15 6.37 -10.98% YoY % -28.28% -23.26% 7.46% -11.40% 17.48% -19.15% - Horiz. % 49.76% 69.39% 90.42% 84.14% 94.98% 80.85% 100.00%
DY 1.59 2.41 2.90 1.18 3.33 2.60 1.75 -1.58% YoY % -34.02% -16.90% 145.76% -64.56% 28.08% 48.57% - Horiz. % 90.86% 137.71% 165.71% 67.43% 190.29% 148.57% 100.00%
P/NAPS 5.66 3.73 3.42 4.22 2.14 2.83 2.49 14.66% YoY % 51.74% 9.06% -18.96% 97.20% -24.38% 13.65% - Horiz. % 227.31% 149.80% 137.35% 169.48% 85.94% 113.65% 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
Top Glove 4QFY15 Press Release.pdf 
