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

Announcement Date
06-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -30.2%
YoY- -20.77%
View:
Show?
Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 548,159 607,325 541,836 541,386 424,514 364,534 307,563 10.10%
PBT 67,059 66,626 35,058 41,109 79,451 38,286 31,253 13.55%
Tax -15,997 -838 -8,240 5,116 -24,468 -13,378 -18,703 -2.56%
NP 51,062 65,788 26,818 46,225 54,983 24,908 12,550 26.32%
-
NP to SH 48,422 64,029 26,034 45,013 56,810 25,109 13,445 23.78%
-
Tax Rate 23.86% 1.26% 23.50% -12.44% 30.80% 34.94% 59.84% -
Total Cost 497,097 541,537 515,018 495,161 369,531 339,626 295,013 9.07%
-
Net Worth 1,346,330 1,280,154 1,143,580 1,117,315 592,606 671,999 621,761 13.72%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 55,838 55,658 37,089 43,211 22,222 17,660 16,227 22.84%
Div Payout % 115.32% 86.93% 142.46% 96.00% 39.12% 70.34% 120.70% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 1,346,330 1,280,154 1,143,580 1,117,315 592,606 671,999 621,761 13.72%
NOSH 620,428 618,432 618,151 617,301 296,303 294,349 310,880 12.19%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 9.32% 10.83% 4.95% 8.54% 12.95% 6.83% 4.08% -
ROE 3.60% 5.00% 2.28% 4.03% 9.59% 3.74% 2.16% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 88.35 98.20 87.65 87.70 143.27 123.84 98.93 -1.86%
EPS 7.81 10.35 4.21 7.30 9.39 8.53 4.48 9.69%
DPS 9.00 9.00 6.00 7.00 7.50 6.00 5.22 9.49%
NAPS 2.17 2.07 1.85 1.81 2.00 2.283 2.00 1.36%
Adjusted Per Share Value based on latest NOSH - 617,301
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 6.68 7.40 6.60 6.59 5.17 4.44 3.75 10.09%
EPS 0.59 0.78 0.32 0.55 0.69 0.31 0.16 24.27%
DPS 0.68 0.68 0.45 0.53 0.27 0.22 0.20 22.60%
NAPS 0.164 0.1559 0.1393 0.1361 0.0722 0.0819 0.0757 13.73%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
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 6.95 5.39 5.54 6.92 4.85 3.28 7.13 -0.42%
P/EPS 78.67 51.09 115.40 83.24 36.25 47.59 163.01 -11.42%
EY 1.27 1.96 0.87 1.20 2.76 2.10 0.61 12.98%
DY 1.47 1.70 1.23 1.15 1.08 1.48 0.74 12.10%
P/NAPS 2.83 2.56 2.63 3.35 3.48 1.78 3.53 -3.61%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
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 6.96 5.24 4.64 6.49 5.69 3.05 6.57 0.96%
P/EPS 78.80 49.74 96.64 78.03 42.51 44.31 150.30 -10.19%
EY 1.27 2.01 1.03 1.28 2.35 2.26 0.67 11.23%
DY 1.46 1.75 1.47 1.23 0.92 1.59 0.80 10.53%
P/NAPS 2.83 2.49 2.20 3.14 4.08 1.66 3.25 -2.27%

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