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

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Annualized Quarter Result
Revenue	2,510,510	2,275,366	2,313,234	2,314,454	2,053,916	2,079,432	1,529,077	8.61%
YoY %	10.33%	-1.64%	-0.05%	12.68%	-1.23%	35.99%	-	-
Horiz. %	164.18%	148.81%	151.28%	151.36%	134.32%	135.99%	100.00%	-
PBT	363,538	216,310	242,204	240,702	145,470	304,961	221,992	8.56%
YoY %	68.06%	-10.69%	0.62%	65.47%	-52.30%	37.37%	-	-
Horiz. %	163.76%	97.44%	109.10%	108.43%	65.53%	137.37%	100.00%	-
Tax	-82,346	-32,745	-39,375	-33,417	-30,338	-54,550	-53,922	7.30%
YoY %	-151.48%	16.84%	-17.83%	-10.15%	44.38%	-1.16%	-	-
Horiz. %	152.71%	60.73%	73.02%	61.97%	56.26%	101.16%	100.00%	-
NP	281,192	183,565	202,829	207,285	115,132	250,411	168,070	8.95%
YoY %	53.18%	-9.50%	-2.15%	80.04%	-54.02%	48.99%	-	-
Horiz. %	167.31%	109.22%	120.68%	123.33%	68.50%	148.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,781	180,523	196,500	202,726	113,091	245,231	169,133	8.74%
YoY %	54.98%	-8.13%	-3.07%	79.26%	-53.88%	44.99%	-	-
Horiz. %	165.42%	106.73%	116.18%	119.86%	66.87%	144.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	15.14%	16.26%	13.88%	20.86%	17.89%	24.29%	-
YoY %	49.60%	-6.89%	17.15%	-33.46%	16.60%	-26.35%	-	-
Horiz. %	93.25%	62.33%	66.94%	57.14%	85.88%	73.65%	100.00%	-
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%
YoY %	6.57%	-0.88%	0.15%	8.69%	6.00%	34.39%	-	-
Horiz. %	163.80%	153.70%	155.06%	154.82%	142.45%	134.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	802,884	1,395,945	1,356,892	1,280,436	1,143,795	1,114,353	407,102	11.97%
YoY %	-42.48%	2.88%	5.97%	11.95%	2.64%	173.73%	-	-
Horiz. %	197.22%	342.90%	333.31%	314.52%	280.96%	273.73%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Dividend
Div	71,024	99,267	99,133	98,970	68,009	98,506	32,450	13.93%
YoY %	-28.45%	0.14%	0.16%	45.52%	-30.96%	203.56%	-	-
Horiz. %	218.87%	305.91%	305.49%	304.99%	209.58%	303.56%	100.00%	-
Div Payout %	25.39%	54.99%	50.45%	48.82%	60.14%	40.17%	19.19%	-
YoY %	-53.83%	9.00%	3.34%	-18.82%	49.71%	109.33%	-	-
Horiz. %	132.31%	286.56%	262.90%	254.40%	313.39%	209.33%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Equity
Net Worth	802,884	1,395,945	1,356,892	1,280,436	1,143,795	1,114,353	407,102	11.97%
YoY %	-42.48%	2.88%	5.97%	11.95%	2.64%	173.73%	-	-
Horiz. %	197.22%	342.90%	333.31%	314.52%	280.96%	273.73%	100.00%	-
NOSH	617,603	620,420	619,585	618,568	618,267	615,665	295,001	13.09%
YoY %	-0.45%	0.13%	0.16%	0.05%	0.42%	108.70%	-	-
Horiz. %	209.36%	210.31%	210.03%	209.68%	209.58%	208.70%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Ratio Analysis
NP Margin	11.20%	8.07%	8.77%	8.96%	5.61%	12.04%	10.99%	-
YoY %	38.79%	-7.98%	-2.12%	59.71%	-53.41%	9.55%	-	-
Horiz. %	101.91%	73.43%	79.80%	81.53%	51.05%	109.55%	100.00%	-
ROE	34.85%	12.93%	14.48%	15.83%	9.89%	22.01%	41.55%	-
YoY %	169.53%	-10.70%	-8.53%	60.06%	-55.07%	-47.03%	-	-
Horiz. %	83.87%	31.12%	34.85%	38.10%	23.80%	52.97%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Per Share
RPS	406.49	366.75	373.35	374.16	332.20	337.75	518.33	-3.96%
YoY %	10.84%	-1.77%	-0.22%	12.63%	-1.64%	-34.84%	-	-
Horiz. %	78.42%	70.76%	72.03%	72.19%	64.09%	65.16%	100.00%	-
EPS	22.61	29.09	31.72	32.77	18.29	39.83	28.01	-3.50%
YoY %	-22.28%	-8.29%	-3.20%	79.17%	-54.08%	42.20%	-	-
Horiz. %	80.72%	103.86%	113.25%	116.99%	65.30%	142.20%	100.00%	-
DPS	11.50	16.00	16.00	16.00	11.00	16.00	11.00	0.74%
YoY %	-28.12%	0.00%	0.00%	45.45%	-31.25%	45.45%	-	-
Horiz. %	104.55%	145.45%	145.45%	145.45%	100.00%	145.45%	100.00%	-
NAPS	1.30	2.25	2.19	2.07	1.85	1.81	1.38	-0.98%
YoY %	-42.22%	2.74%	5.80%	11.89%	2.21%	31.16%	-	-
Horiz. %	94.20%	163.04%	158.70%	150.00%	134.06%	131.16%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 618,432
RPS	30.57	27.71	28.17	28.19	25.01	25.32	18.62	8.60%
YoY %	10.32%	-1.63%	-0.07%	12.71%	-1.22%	35.98%	-	-
Horiz. %	164.18%	148.82%	151.29%	151.40%	134.32%	135.98%	100.00%	-
EPS	3.41	2.20	2.39	2.47	1.38	2.99	2.06	8.75%
YoY %	55.00%	-7.95%	-3.24%	78.99%	-53.85%	45.15%	-	-
Horiz. %	165.53%	106.80%	116.02%	119.90%	66.99%	145.15%	100.00%	-
DPS	0.86	1.21	1.21	1.21	0.83	1.20	0.40	13.60%
YoY %	-28.93%	0.00%	0.00%	45.78%	-30.83%	200.00%	-	-
Horiz. %	215.00%	302.50%	302.50%	302.50%	207.50%	300.00%	100.00%	-
NAPS	0.0978	0.17	0.1652	0.1559	0.1393	0.1357	0.0496	11.97%
YoY %	-42.47%	2.91%	5.97%	11.92%	2.65%	173.59%	-	-
Horiz. %	197.18%	342.74%	333.06%	314.31%	280.85%	273.59%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	45.04%	-20.12%	16.31%	-3.42%	-18.89%	34.33%	-	-
Horiz. %	141.79%	97.76%	122.39%	105.22%	108.96%	134.33%	100.00%	-
P/EPS	17.04	16.46	19.36	16.14	26.57	15.24	12.12	5.84%
YoY %	3.52%	-14.98%	19.95%	-39.25%	74.34%	25.74%	-	-
Horiz. %	140.59%	135.81%	159.74%	133.17%	219.22%	125.74%	100.00%	-
EY	5.87	6.07	5.17	6.20	3.76	6.56	8.25	-5.51%
YoY %	-3.29%	17.41%	-16.61%	64.89%	-42.68%	-20.48%	-	-
Horiz. %	71.15%	73.58%	62.67%	75.15%	45.58%	79.52%	100.00%	-
DY	1.49	3.34	2.61	3.02	2.26	2.64	1.58	-0.97%
YoY %	-55.39%	27.97%	-13.58%	33.63%	-14.39%	67.09%	-	-
Horiz. %	94.30%	211.39%	165.19%	191.14%	143.04%	167.09%	100.00%	-
P/NAPS	5.94	2.13	2.80	2.56	2.63	3.35	5.04	2.77%
YoY %	178.87%	-23.93%	9.38%	-2.66%	-21.49%	-33.53%	-	-
Horiz. %	117.86%	42.26%	55.56%	50.79%	52.18%	66.47%	100.00%	-

	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	58.78%	-20.61%	19.57%	12.20%	-26.79%	7.01%	-	-
Horiz. %	132.48%	83.44%	105.10%	87.90%	78.34%	107.01%	100.00%	-
P/EPS	18.63	16.53	19.39	15.71	22.25	14.29	14.22	4.60%
YoY %	12.70%	-14.75%	23.42%	-29.39%	55.70%	0.49%	-	-
Horiz. %	131.01%	116.24%	136.36%	110.48%	156.47%	100.49%	100.00%	-
EY	5.37	6.05	5.16	6.36	4.49	7.00	7.03	-4.38%
YoY %	-11.24%	17.25%	-18.87%	41.65%	-35.86%	-0.43%	-	-
Horiz. %	76.39%	86.06%	73.40%	90.47%	63.87%	99.57%	100.00%	-
DY	1.36	3.33	2.60	3.11	2.70	2.81	1.35	0.12%
YoY %	-59.16%	28.08%	-16.40%	15.19%	-3.91%	108.15%	-	-
Horiz. %	100.74%	246.67%	192.59%	230.37%	200.00%	208.15%	100.00%	-
P/NAPS	6.49	2.14	2.81	2.49	2.20	3.14	5.91	1.57%
YoY %	203.27%	-23.84%	12.85%	13.18%	-29.94%	-46.87%	-	-
Horiz. %	109.81%	36.21%	47.55%	42.13%	37.23%	53.13%	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