[TOPGLOV] QoQ Annualized Quarter Result on 30-Nov-2012 [#1]

Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- 13.44%
YoY- 82.91%
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 2,313,234 2,353,433 2,321,986 2,338,300 2,314,454 2,276,172 2,207,668 3.15%
PBT 242,204 233,526 263,544 281,532 240,702 232,101 220,786 6.34%
Tax -39,375 -31,170 -43,100 -45,948 -33,417 -43,438 -47,484 -11.70%
NP 202,829 202,356 220,444 235,584 207,285 188,662 173,302 11.02%
-
NP to SH 196,500 197,437 215,614 229,968 202,726 184,929 169,774 10.20%
-
Tax Rate 16.26% 13.35% 16.35% 16.32% 13.88% 18.72% 21.51% -
Total Cost 2,110,405 2,151,077 2,101,542 2,102,716 2,107,169 2,087,509 2,034,366 2.46%
-
Net Worth 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 8.86%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 99,133 57,802 - - 98,970 57,738 - -
Div Payout % 50.45% 29.28% - - 48.82% 31.22% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 1,356,892 1,343,911 1,343,717 1,342,924 1,280,436 1,206,329 1,194,110 8.86%
NOSH 619,585 619,314 619,224 618,858 618,568 618,630 618,709 0.09%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 8.77% 8.60% 9.49% 10.08% 8.96% 8.29% 7.85% -
ROE 14.48% 14.69% 16.05% 17.12% 15.83% 15.33% 14.22% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 373.35 380.01 374.98 377.84 374.16 367.94 356.82 3.05%
EPS 31.72 31.88 34.82 37.16 32.77 29.89 27.44 10.11%
DPS 16.00 9.33 0.00 0.00 16.00 9.33 0.00 -
NAPS 2.19 2.17 2.17 2.17 2.07 1.95 1.93 8.76%
Adjusted Per Share Value based on latest NOSH - 618,858
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 28.18 28.67 28.28 28.48 28.19 27.72 26.89 3.16%
EPS 2.39 2.40 2.63 2.80 2.47 2.25 2.07 10.02%
DPS 1.21 0.70 0.00 0.00 1.21 0.70 0.00 -
NAPS 0.1653 0.1637 0.1637 0.1636 0.156 0.1469 0.1454 8.90%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 6.14 6.38 5.49 5.64 5.29 4.47 4.87 -
P/RPS 1.64 1.68 1.46 1.49 1.41 1.21 1.36 13.25%
P/EPS 19.36 20.01 15.77 15.18 16.14 14.95 17.75 5.94%
EY 5.17 5.00 6.34 6.59 6.20 6.69 5.63 -5.50%
DY 2.61 1.46 0.00 0.00 3.02 2.09 0.00 -
P/NAPS 2.80 2.94 2.53 2.60 2.56 2.29 2.52 7.25%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 15/03/12 -
Price 6.15 6.35 5.41 5.70 5.15 4.66 4.92 -
P/RPS 1.65 1.67 1.44 1.51 1.38 1.27 1.38 12.61%
P/EPS 19.39 19.92 15.54 15.34 15.71 15.59 17.93 5.34%
EY 5.16 5.02 6.44 6.52 6.36 6.41 5.58 -5.06%
DY 2.60 1.47 0.00 0.00 3.11 2.00 0.00 -
P/NAPS 2.81 2.93 2.49 2.63 2.49 2.39 2.55 6.66%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment