[TOPGLOV] YoY Cumulative Quarter Result on 30-Nov-2008 [#1]

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Cumulative Result
Revenue	554,843	491,509	472,300	386,076	336,483	308,284	208,687	17.69%
YoY %	12.89%	4.07%	22.33%	14.74%	9.15%	47.73%	-	-
Horiz. %	265.87%	235.52%	226.32%	185.00%	161.24%	147.73%	100.00%	-
PBT	41,591	44,405	86,643	43,298	34,560	28,855	20,950	12.10%
YoY %	-6.34%	-48.75%	100.11%	25.28%	19.77%	37.73%	-	-
Horiz. %	198.53%	211.96%	413.57%	206.67%	164.96%	137.73%	100.00%	-
Tax	-9,136	-8,072	-20,095	-8,783	-4,773	-3,753	-2,404	24.90%
YoY %	-13.18%	59.83%	-128.79%	-84.01%	-27.18%	-56.11%	-	-
Horiz. %	380.03%	335.77%	835.90%	365.35%	198.54%	156.11%	100.00%	-
NP	32,455	36,333	66,548	34,515	29,787	25,102	18,546	9.77%
YoY %	-10.67%	-45.40%	92.81%	15.87%	18.66%	35.35%	-	-
Horiz. %	175.00%	195.91%	358.83%	186.10%	160.61%	135.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,432	36,050	65,208	34,159	29,383	24,845	18,359	9.37%
YoY %	-12.81%	-44.72%	90.90%	16.25%	18.27%	35.33%	-	-
Horiz. %	171.21%	196.36%	355.18%	186.06%	160.05%	135.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	18.18%	23.19%	20.29%	13.81%	13.01%	11.47%	-
YoY %	20.85%	-21.60%	14.29%	46.92%	6.15%	13.43%	-	-
Horiz. %	191.54%	158.50%	202.18%	176.90%	120.40%	113.43%	100.00%	-
Total Cost	522,388	455,176	405,752	351,561	306,696	283,182	190,141	18.33%
YoY %	14.77%	12.18%	15.41%	14.63%	8.30%	48.93%	-	-
Horiz. %	274.74%	239.39%	213.40%	184.89%	161.30%	148.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,187,981	1,174,871	887,470	710,860	645,644	317,346	230,858	31.37%
YoY %	1.12%	32.38%	24.84%	10.10%	103.45%	37.46%	-	-
Horiz. %	514.59%	508.92%	384.42%	307.92%	279.67%	137.46%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	1,187,981	1,174,871	887,470	710,860	645,644	317,346	230,858	31.37%
YoY %	1.12%	32.38%	24.84%	10.10%	103.45%	37.46%	-	-
Horiz. %	514.59%	508.92%	384.42%	307.92%	279.67%	137.46%	100.00%	-
NOSH	618,740	618,353	297,210	294,474	300,439	192,447	189,073	21.83%
YoY %	0.06%	108.05%	0.93%	-1.99%	56.12%	1.78%	-	-
Horiz. %	327.25%	327.04%	157.19%	155.75%	158.90%	101.78%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	5.85%	7.39%	14.09%	8.94%	8.85%	8.14%	8.89%	-
YoY %	-20.84%	-47.55%	57.61%	1.02%	8.72%	-8.44%	-	-
Horiz. %	65.80%	83.13%	158.49%	100.56%	99.55%	91.56%	100.00%	-
ROE	2.65%	3.07%	7.35%	4.81%	4.55%	7.83%	7.95%	-
YoY %	-13.68%	-58.23%	52.81%	5.71%	-41.89%	-1.51%	-	-
Horiz. %	33.33%	38.62%	92.45%	60.50%	57.23%	98.49%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	89.67	79.49	158.91	131.11	112.00	160.19	110.37	-3.40%
YoY %	12.81%	-49.98%	21.20%	17.06%	-30.08%	45.14%	-	-
Horiz. %	81.24%	72.02%	143.98%	118.79%	101.48%	145.14%	100.00%	-
EPS	5.08	5.83	21.94	11.60	9.78	12.91	9.71	-10.23%
YoY %	-12.86%	-73.43%	89.14%	18.61%	-24.24%	32.96%	-	-
Horiz. %	52.32%	60.04%	225.95%	119.46%	100.72%	132.96%	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	1.92	1.90	2.986	2.414	2.149	1.649	1.221	7.83%
YoY %	1.05%	-36.37%	23.70%	12.33%	30.32%	35.05%	-	-
Horiz. %	157.25%	155.61%	244.55%	197.71%	176.00%	135.05%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 294,474
RPS	6.76	5.98	5.75	4.70	4.10	3.75	2.54	17.71%
YoY %	13.04%	4.00%	22.34%	14.63%	9.33%	47.64%	-	-
Horiz. %	266.14%	235.43%	226.38%	185.04%	161.42%	147.64%	100.00%	-
EPS	0.38	0.44	0.79	0.42	0.36	0.30	0.22	9.53%
YoY %	-13.64%	-44.30%	88.10%	16.67%	20.00%	36.36%	-	-
Horiz. %	172.73%	200.00%	359.09%	190.91%	163.64%	136.36%	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	0.1446	0.143	0.108	0.0865	0.0786	0.0386	0.0281	31.37%
YoY %	1.12%	32.41%	24.86%	10.05%	103.63%	37.37%	-	-
Horiz. %	514.59%	508.90%	384.34%	307.83%	279.72%	137.37%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	4.61	5.70	9.15	3.68	5.85	12.90	5.55	-
P/RPS	5.14	7.17	5.76	2.81	5.22	8.05	5.03	0.36%
YoY %	-28.31%	24.48%	104.98%	-46.17%	-35.16%	60.04%	-	-
Horiz. %	102.19%	142.54%	114.51%	55.86%	103.78%	160.04%	100.00%	-
P/EPS	90.75	97.77	41.70	31.72	59.82	99.92	57.16	8.00%
YoY %	-7.18%	134.46%	31.46%	-46.97%	-40.13%	74.81%	-	-
Horiz. %	158.76%	171.05%	72.95%	55.49%	104.65%	174.81%	100.00%	-
EY	1.10	1.02	2.40	3.15	1.67	1.00	1.75	-7.44%
YoY %	7.84%	-57.50%	-23.81%	88.62%	67.00%	-42.86%	-	-
Horiz. %	62.86%	58.29%	137.14%	180.00%	95.43%	57.14%	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	2.40	3.00	3.06	1.52	2.72	7.82	4.55	-10.10%
YoY %	-20.00%	-1.96%	101.32%	-44.12%	-65.22%	71.87%	-	-
Horiz. %	52.75%	65.93%	67.25%	33.41%	59.78%	171.87%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	16/12/11	15/12/10	16/12/09	06/01/09	03/01/08	04/01/07	04/01/06	-
Price	4.44	5.45	9.50	4.02	6.50	13.80	6.80	-
P/RPS	4.95	6.86	5.98	3.07	5.80	8.61	6.16	-3.57%
YoY %	-27.84%	14.72%	94.79%	-47.07%	-32.64%	39.77%	-	-
Horiz. %	80.36%	111.36%	97.08%	49.84%	94.16%	139.77%	100.00%	-
P/EPS	87.40	93.48	43.30	34.66	66.46	106.89	70.03	3.76%
YoY %	-6.50%	115.89%	24.93%	-47.85%	-37.82%	52.63%	-	-
Horiz. %	124.80%	133.49%	61.83%	49.49%	94.90%	152.63%	100.00%	-
EY	1.14	1.07	2.31	2.89	1.50	0.94	1.43	-3.70%
YoY %	6.54%	-53.68%	-20.07%	92.67%	59.57%	-34.27%	-	-
Horiz. %	79.72%	74.83%	161.54%	202.10%	104.90%	65.73%	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	2.31	2.87	3.18	1.67	3.02	8.37	5.57	-13.63%
YoY %	-19.51%	-9.75%	90.42%	-44.70%	-63.92%	50.27%	-	-
Horiz. %	41.47%	51.53%	57.09%	29.98%	54.22%	150.27%	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