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

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Annualized Quarter Result
Revenue	3,201,104	2,270,512	2,295,944	2,338,300	2,219,372	1,966,036	1,889,200	9.18%
YoY %	40.99%	-1.11%	-1.81%	5.36%	12.89%	4.07%	-	-
Horiz. %	169.44%	120.18%	121.53%	123.77%	117.48%	104.07%	100.00%	-
PBT	645,072	236,208	247,360	281,532	166,364	177,620	346,572	10.90%
YoY %	173.09%	-4.51%	-12.14%	69.23%	-6.34%	-48.75%	-	-
Horiz. %	186.13%	68.16%	71.37%	81.23%	48.00%	51.25%	100.00%	-
Tax	-129,424	-40,156	-39,576	-45,948	-36,544	-32,288	-80,380	8.25%
YoY %	-222.30%	-1.47%	13.87%	-25.73%	-13.18%	59.83%	-	-
Horiz. %	161.02%	49.96%	49.24%	57.16%	45.46%	40.17%	100.00%	-
NP	515,648	196,052	207,784	235,584	129,820	145,332	266,192	11.64%
YoY %	163.02%	-5.65%	-11.80%	81.47%	-10.67%	-45.40%	-	-
Horiz. %	193.71%	73.65%	78.06%	88.50%	48.77%	54.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	513,392	194,732	201,108	229,968	125,728	144,200	260,832	11.94%
YoY %	163.64%	-3.17%	-12.55%	82.91%	-12.81%	-44.72%	-	-
Horiz. %	196.83%	74.66%	77.10%	88.17%	48.20%	55.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.06%	17.00%	16.00%	16.32%	21.97%	18.18%	23.19%	-
YoY %	18.00%	6.25%	-1.96%	-25.72%	20.85%	-21.60%	-	-
Horiz. %	86.50%	73.31%	69.00%	70.38%	94.74%	78.40%	100.00%	-
Total Cost	2,685,456	2,074,460	2,088,160	2,102,716	2,089,552	1,820,704	1,623,008	8.75%
YoY %	29.45%	-0.66%	-0.69%	0.63%	14.77%	12.18%	-	-
Horiz. %	165.46%	127.82%	128.66%	129.56%	128.75%	112.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,734,936	1,451,187	1,432,057	1,342,924	1,187,981	1,174,871	887,470	11.81%
YoY %	19.55%	1.34%	6.64%	13.04%	1.12%	32.38%	-	-
Horiz. %	195.49%	163.52%	161.36%	151.32%	133.86%	132.38%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	1,734,936	1,451,187	1,432,057	1,342,924	1,187,981	1,174,871	887,470	11.81%
YoY %	19.55%	1.34%	6.64%	13.04%	1.12%	32.38%	-	-
Horiz. %	195.49%	163.52%	161.36%	151.32%	133.86%	132.38%	100.00%	-
NOSH	621,841	620,165	619,938	618,858	618,740	618,353	297,210	13.08%
YoY %	0.27%	0.04%	0.17%	0.02%	0.06%	108.05%	-	-
Horiz. %	209.23%	208.66%	208.59%	208.22%	208.18%	208.05%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	16.11%	8.63%	9.05%	10.08%	5.85%	7.39%	14.09%	-
YoY %	86.67%	-4.64%	-10.22%	72.31%	-20.84%	-47.55%	-	-
Horiz. %	114.34%	61.25%	64.23%	71.54%	41.52%	52.45%	100.00%	-
ROE	29.59%	13.42%	14.04%	17.12%	10.58%	12.27%	29.39%	-
YoY %	120.49%	-4.42%	-17.99%	61.81%	-13.77%	-58.25%	-	-
Horiz. %	100.68%	45.66%	47.77%	58.25%	36.00%	41.75%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	514.78	366.11	370.35	377.84	358.69	317.95	635.64	-3.45%
YoY %	40.61%	-1.14%	-1.98%	5.34%	12.81%	-49.98%	-	-
Horiz. %	80.99%	57.60%	58.26%	59.44%	56.43%	50.02%	100.00%	-
EPS	82.56	31.40	32.44	37.16	20.32	23.32	87.76	-1.01%
YoY %	162.93%	-3.21%	-12.70%	82.87%	-12.86%	-73.43%	-	-
Horiz. %	94.07%	35.78%	36.96%	42.34%	23.15%	26.57%	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	2.79	2.34	2.31	2.17	1.92	1.90	2.986	-1.12%
YoY %	19.23%	1.30%	6.45%	13.02%	1.05%	-36.37%	-	-
Horiz. %	93.44%	78.37%	77.36%	72.67%	64.30%	63.63%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 618,858
RPS	38.98	27.65	27.96	28.48	27.03	23.94	23.01	9.17%
YoY %	40.98%	-1.11%	-1.83%	5.36%	12.91%	4.04%	-	-
Horiz. %	169.40%	120.17%	121.51%	123.77%	117.47%	104.04%	100.00%	-
EPS	6.25	2.37	2.45	2.80	1.53	1.76	3.18	11.91%
YoY %	163.71%	-3.27%	-12.50%	83.01%	-13.07%	-44.65%	-	-
Horiz. %	196.54%	74.53%	77.04%	88.05%	48.11%	55.35%	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	0.2113	0.1767	0.1744	0.1635	0.1447	0.1431	0.1081	11.81%
YoY %	19.58%	1.32%	6.67%	12.99%	1.12%	32.38%	-	-
Horiz. %	195.47%	163.46%	161.33%	151.25%	133.86%	132.38%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	9.71	4.61	5.72	5.64	4.61	5.70	9.15	-
P/RPS	1.89	1.26	1.54	1.49	1.29	1.79	1.44	4.63%
YoY %	50.00%	-18.18%	3.36%	15.50%	-27.93%	24.31%	-	-
Horiz. %	131.25%	87.50%	106.94%	103.47%	89.58%	124.31%	100.00%	-
P/EPS	11.76	14.68	17.63	15.18	22.69	24.44	10.43	2.01%
YoY %	-19.89%	-16.73%	16.14%	-33.10%	-7.16%	134.32%	-	-
Horiz. %	112.75%	140.75%	169.03%	145.54%	217.55%	234.32%	100.00%	-
EY	8.50	6.81	5.67	6.59	4.41	4.09	9.59	-1.98%
YoY %	24.82%	20.11%	-13.96%	49.43%	7.82%	-57.35%	-	-
Horiz. %	88.63%	71.01%	59.12%	68.72%	45.99%	42.65%	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	3.48	1.97	2.48	2.60	2.40	3.00	3.06	2.16%
YoY %	76.65%	-20.56%	-4.62%	8.33%	-20.00%	-1.96%	-	-
Horiz. %	113.73%	64.38%	81.05%	84.97%	78.43%	98.04%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	15/12/15	16/12/14	17/12/13	13/12/12	16/12/11	15/12/10	16/12/09	-
Price	11.86	4.30	5.80	5.70	4.44	5.45	9.50	-
P/RPS	2.30	1.17	1.57	1.51	1.24	1.71	1.49	7.50%
YoY %	96.58%	-25.48%	3.97%	21.77%	-27.49%	14.77%	-	-
Horiz. %	154.36%	78.52%	105.37%	101.34%	83.22%	114.77%	100.00%	-
P/EPS	14.37	13.69	17.88	15.34	21.85	23.37	10.82	4.84%
YoY %	4.97%	-23.43%	16.56%	-29.79%	-6.50%	115.99%	-	-
Horiz. %	132.81%	126.52%	165.25%	141.77%	201.94%	215.99%	100.00%	-
EY	6.96	7.30	5.59	6.52	4.58	4.28	9.24	-4.61%
YoY %	-4.66%	30.59%	-14.26%	42.36%	7.01%	-53.68%	-	-
Horiz. %	75.32%	79.00%	60.50%	70.56%	49.57%	46.32%	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	4.25	1.84	2.51	2.63	2.31	2.87	3.18	4.95%
YoY %	130.98%	-26.69%	-4.56%	13.85%	-19.51%	-9.75%	-	-
Horiz. %	133.65%	57.86%	78.93%	82.70%	72.64%	90.25%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos