[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2012 [#4]

Announcement Date
11-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 9.62%
YoY- 79.26%
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 2,510,510 2,275,366 2,313,234 2,314,454 2,053,916 2,079,432 1,529,077 8.61%
PBT 363,538 216,310 242,204 240,702 145,470 304,961 221,992 8.56%
Tax -82,346 -32,745 -39,375 -33,417 -30,338 -54,550 -53,922 7.30%
NP 281,192 183,565 202,829 207,285 115,132 250,411 168,070 8.95%
-
NP to SH 279,781 180,523 196,500 202,726 113,091 245,231 169,133 8.74%
-
Tax Rate 22.65% 15.14% 16.26% 13.88% 20.86% 17.89% 24.29% -
Total Cost 2,229,318 2,091,801 2,110,405 2,107,169 1,938,784 1,829,021 1,361,007 8.56%
-
Net Worth 802,884 1,395,945 1,356,892 1,280,436 1,143,795 1,114,353 407,102 11.97%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 71,024 99,267 99,133 98,970 68,009 98,506 32,450 13.93%
Div Payout % 25.39% 54.99% 50.45% 48.82% 60.14% 40.17% 19.19% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 802,884 1,395,945 1,356,892 1,280,436 1,143,795 1,114,353 407,102 11.97%
NOSH 617,603 620,420 619,585 618,568 618,267 615,665 295,001 13.09%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 11.20% 8.07% 8.77% 8.96% 5.61% 12.04% 10.99% -
ROE 34.85% 12.93% 14.48% 15.83% 9.89% 22.01% 41.55% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 406.49 366.75 373.35 374.16 332.20 337.75 518.33 -3.96%
EPS 22.61 29.09 31.72 32.77 18.29 39.83 28.01 -3.50%
DPS 11.50 16.00 16.00 16.00 11.00 16.00 11.00 0.74%
NAPS 1.30 2.25 2.19 2.07 1.85 1.81 1.38 -0.98%
Adjusted Per Share Value based on latest NOSH - 618,432
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 30.58 27.72 28.18 28.19 25.02 25.33 18.63 8.60%
EPS 3.41 2.20 2.39 2.47 1.38 2.99 2.06 8.75%
DPS 0.87 1.21 1.21 1.21 0.83 1.20 0.40 13.81%
NAPS 0.0978 0.17 0.1653 0.156 0.1393 0.1357 0.0496 11.97%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 7.72 4.79 6.14 5.29 4.86 6.07 6.95 -
P/RPS 1.90 1.31 1.64 1.41 1.46 1.80 1.34 5.98%
P/EPS 17.04 16.46 19.36 16.14 26.57 15.24 12.12 5.84%
EY 5.87 6.07 5.17 6.20 3.76 6.56 8.25 -5.51%
DY 1.49 3.34 2.61 3.02 2.26 2.64 1.58 -0.97%
P/NAPS 5.94 2.13 2.80 2.56 2.63 3.35 5.04 2.77%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 15/10/15 14/10/14 11/10/13 11/10/12 11/10/11 06/10/10 08/10/09 -
Price 8.44 4.81 6.15 5.15 4.07 5.69 8.15 -
P/RPS 2.08 1.31 1.65 1.38 1.23 1.68 1.57 4.79%
P/EPS 18.63 16.53 19.39 15.71 22.25 14.29 14.22 4.60%
EY 5.37 6.05 5.16 6.36 4.49 7.00 7.03 -4.38%
DY 1.36 3.33 2.60 3.11 2.70 2.81 1.35 0.12%
P/NAPS 6.49 2.14 2.81 2.49 2.20 3.14 5.91 1.57%

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