[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2010 [#4]

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Annualized Quarter Result
Revenue	2,313,234	2,314,454	2,053,916	2,079,432	1,529,077	1,377,931	1,228,778	11.10%
YoY %	-0.05%	12.68%	-1.23%	35.99%	10.97%	12.14%	-	-
Horiz. %	188.25%	188.35%	167.15%	169.23%	124.44%	112.14%	100.00%	-
PBT	242,204	240,702	145,470	304,961	221,992	134,627	118,644	12.61%
YoY %	0.62%	65.47%	-52.30%	37.37%	64.89%	13.47%	-	-
Horiz. %	204.14%	202.88%	122.61%	257.04%	187.11%	113.47%	100.00%	-
Tax	-39,375	-33,417	-30,338	-54,550	-53,922	-26,524	-29,992	4.63%
YoY %	-17.83%	-10.15%	44.38%	-1.16%	-103.30%	11.56%	-	-
Horiz. %	131.29%	111.42%	101.15%	181.88%	179.79%	88.44%	100.00%	-
NP	202,829	207,285	115,132	250,411	168,070	108,103	88,652	14.77%
YoY %	-2.15%	80.04%	-54.02%	48.99%	55.47%	21.94%	-	-
Horiz. %	228.79%	233.82%	129.87%	282.47%	189.58%	121.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	196,500	202,726	113,091	245,231	169,133	110,065	89,560	13.97%
YoY %	-3.07%	79.26%	-53.88%	44.99%	53.67%	22.90%	-	-
Horiz. %	219.41%	226.36%	126.27%	273.82%	188.85%	122.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.26%	13.88%	20.86%	17.89%	24.29%	19.70%	25.28%	-
YoY %	17.15%	-33.46%	16.60%	-26.35%	23.30%	-22.07%	-	-
Horiz. %	64.32%	54.91%	82.52%	70.77%	96.08%	77.93%	100.00%	-
Total Cost	2,110,405	2,107,169	1,938,784	1,829,021	1,361,007	1,269,828	1,140,126	10.79%
YoY %	0.15%	8.69%	6.00%	34.39%	7.18%	11.38%	-	-
Horiz. %	185.10%	184.82%	170.05%	160.42%	119.37%	111.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,356,892	1,280,436	1,143,795	1,114,353	407,102	690,342	617,663	14.00%
YoY %	5.97%	11.95%	2.64%	173.73%	-41.03%	11.77%	-	-
Horiz. %	219.68%	207.30%	185.18%	180.41%	65.91%	111.77%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Dividend
Div	99,133	98,970	68,009	98,506	32,450	32,563	26,698	24.41%
YoY %	0.16%	45.52%	-30.96%	203.56%	-0.35%	21.97%	-	-
Horiz. %	371.31%	370.70%	254.73%	368.96%	121.54%	121.97%	100.00%	-
Div Payout %	50.45%	48.82%	60.14%	40.17%	19.19%	29.59%	29.81%	-
YoY %	3.34%	-18.82%	49.71%	109.33%	-35.15%	-0.74%	-	-
Horiz. %	169.24%	163.77%	201.74%	134.75%	64.37%	99.26%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Equity
Net Worth	1,356,892	1,280,436	1,143,795	1,114,353	407,102	690,342	617,663	14.00%
YoY %	5.97%	11.95%	2.64%	173.73%	-41.03%	11.77%	-	-
Horiz. %	219.68%	207.30%	185.18%	180.41%	65.91%	111.77%	100.00%	-
NOSH	619,585	618,568	618,267	615,665	295,001	296,030	289,575	13.50%
YoY %	0.16%	0.05%	0.42%	108.70%	-0.35%	2.23%	-	-
Horiz. %	213.96%	213.61%	213.51%	212.61%	101.87%	102.23%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Ratio Analysis
NP Margin	8.77%	8.96%	5.61%	12.04%	10.99%	7.85%	7.21%	-
YoY %	-2.12%	59.71%	-53.41%	9.55%	40.00%	8.88%	-	-
Horiz. %	121.64%	124.27%	77.81%	166.99%	152.43%	108.88%	100.00%	-
ROE	14.48%	15.83%	9.89%	22.01%	41.55%	15.94%	14.50%	-
YoY %	-8.53%	60.06%	-55.07%	-47.03%	160.66%	9.93%	-	-
Horiz. %	99.86%	109.17%	68.21%	151.79%	286.55%	109.93%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Per Share
RPS	373.35	374.16	332.20	337.75	518.33	465.47	424.34	-2.10%
YoY %	-0.22%	12.63%	-1.64%	-34.84%	11.36%	9.69%	-	-
Horiz. %	87.98%	88.17%	78.29%	79.59%	122.15%	109.69%	100.00%	-
EPS	31.72	32.77	18.29	39.83	28.01	37.18	31.20	0.27%
YoY %	-3.20%	79.17%	-54.08%	42.20%	-24.66%	19.17%	-	-
Horiz. %	101.67%	105.03%	58.62%	127.66%	89.78%	119.17%	100.00%	-
DPS	16.00	16.00	11.00	16.00	11.00	11.00	9.22	9.61%
YoY %	0.00%	45.45%	-31.25%	45.45%	0.00%	19.31%	-	-
Horiz. %	173.54%	173.54%	119.31%	173.54%	119.31%	119.31%	100.00%	-
NAPS	2.19	2.07	1.85	1.81	1.38	2.332	2.133	0.44%
YoY %	5.80%	11.89%	2.21%	31.16%	-40.82%	9.33%	-	-
Horiz. %	102.67%	97.05%	86.73%	84.86%	64.70%	109.33%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Adjusted Per Share Value based on latest NOSH - 617,301
RPS	28.16	28.18	25.01	25.32	18.62	16.78	14.96	11.10%
YoY %	-0.07%	12.67%	-1.22%	35.98%	10.97%	12.17%	-	-
Horiz. %	188.24%	188.37%	167.18%	169.25%	124.47%	112.17%	100.00%	-
EPS	2.39	2.47	1.38	2.99	2.06	1.34	1.09	13.96%
YoY %	-3.24%	78.99%	-53.85%	45.15%	53.73%	22.94%	-	-
Horiz. %	219.27%	226.61%	126.61%	274.31%	188.99%	122.94%	100.00%	-
DPS	1.21	1.20	0.83	1.20	0.40	0.40	0.33	24.15%
YoY %	0.83%	44.58%	-30.83%	200.00%	0.00%	21.21%	-	-
Horiz. %	366.67%	363.64%	251.52%	363.64%	121.21%	121.21%	100.00%	-
NAPS	0.1652	0.1559	0.1393	0.1357	0.0496	0.084	0.0752	14.00%
YoY %	5.97%	11.92%	2.65%	173.59%	-40.95%	11.70%	-	-
Horiz. %	219.68%	207.31%	185.24%	180.45%	65.96%	111.70%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/13	30/08/12	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	-
Price	6.14	5.29	4.86	6.07	6.95	4.06	7.05	-
P/RPS	1.64	1.41	1.46	1.80	1.34	0.87	1.66	-0.20%
YoY %	16.31%	-3.42%	-18.89%	34.33%	54.02%	-47.59%	-	-
Horiz. %	98.80%	84.94%	87.95%	108.43%	80.72%	52.41%	100.00%	-
P/EPS	19.36	16.14	26.57	15.24	12.12	10.92	22.79	-2.67%
YoY %	19.95%	-39.25%	74.34%	25.74%	10.99%	-52.08%	-	-
Horiz. %	84.95%	70.82%	116.59%	66.87%	53.18%	47.92%	100.00%	-
EY	5.17	6.20	3.76	6.56	8.25	9.16	4.39	2.76%
YoY %	-16.61%	64.89%	-42.68%	-20.48%	-9.93%	108.66%	-	-
Horiz. %	117.77%	141.23%	85.65%	149.43%	187.93%	208.66%	100.00%	-
DY	2.61	3.02	2.26	2.64	1.58	2.71	1.31	12.16%
YoY %	-13.58%	33.63%	-14.39%	67.09%	-41.70%	106.87%	-	-
Horiz. %	199.24%	230.53%	172.52%	201.53%	120.61%	206.87%	100.00%	-
P/NAPS	2.80	2.56	2.63	3.35	5.04	1.74	3.31	-2.74%
YoY %	9.38%	-2.66%	-21.49%	-33.53%	189.66%	-47.43%	-	-
Horiz. %	84.59%	77.34%	79.46%	101.21%	152.27%	52.57%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Announcement Date
Date	11/10/13	11/10/12	11/10/11	06/10/10	08/10/09	22/10/08	19/10/07	-
Price	6.15	5.15	4.07	5.69	8.15	3.78	6.50	-
P/RPS	1.65	1.38	1.23	1.68	1.57	0.81	1.53	1.26%
YoY %	19.57%	12.20%	-26.79%	7.01%	93.83%	-47.06%	-	-
Horiz. %	107.84%	90.20%	80.39%	109.80%	102.61%	52.94%	100.00%	-
P/EPS	19.39	15.71	22.25	14.29	14.22	10.17	21.02	-1.33%
YoY %	23.42%	-29.39%	55.70%	0.49%	39.82%	-51.62%	-	-
Horiz. %	92.25%	74.74%	105.85%	67.98%	67.65%	48.38%	100.00%	-
EY	5.16	6.36	4.49	7.00	7.03	9.84	4.76	1.35%
YoY %	-18.87%	41.65%	-35.86%	-0.43%	-28.56%	106.72%	-	-
Horiz. %	108.40%	133.61%	94.33%	147.06%	147.69%	206.72%	100.00%	-
DY	2.60	3.11	2.70	2.81	1.35	2.91	1.42	10.59%
YoY %	-16.40%	15.19%	-3.91%	108.15%	-53.61%	104.93%	-	-
Horiz. %	183.10%	219.01%	190.14%	197.89%	95.07%	204.93%	100.00%	-
P/NAPS	2.81	2.49	2.20	3.14	5.91	1.62	3.05	-1.35%
YoY %	12.85%	13.18%	-29.94%	-46.87%	264.81%	-46.89%	-	-
Horiz. %	92.13%	81.64%	72.13%	102.95%	193.77%	53.11%	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