[TOPGLOV] YoY TTM Result on 30-Nov-2003 [#1]

Announcement Date
05-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 13.59%
YoY- 53.83%
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 1,092,208 711,387 469,329 297,888 192,780 150,673 30,743 81.26%
PBT 99,678 71,739 50,825 32,656 21,188 17,900 4,245 69.18%
Tax -14,061 -12,913 -6,884 -3,965 -2,537 -1,508 -256 94.90%
NP 85,617 58,826 43,941 28,691 18,651 16,392 3,989 66.66%
-
NP to SH 84,878 58,655 43,941 28,691 18,651 16,392 3,989 66.42%
-
Tax Rate 14.11% 18.00% 13.54% 12.14% 11.97% 8.42% 6.03% -
Total Cost 1,006,591 652,561 425,388 269,197 174,129 134,281 26,754 83.00%
-
Net Worth 192,447 230,858 92,958 138,240 65,025 49,999 46,485 26.70%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 15,961 15,055 6,486 10,928 7,296 - - -
Div Payout % 18.80% 25.67% 14.76% 38.09% 39.12% - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 192,447 230,858 92,958 138,240 65,025 49,999 46,485 26.70%
NOSH 192,447 189,073 92,958 91,550 65,025 49,999 26,593 39.05%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 7.84% 8.27% 9.36% 9.63% 9.67% 10.88% 12.98% -
ROE 44.10% 25.41% 47.27% 20.75% 28.68% 32.78% 8.58% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 567.53 376.25 504.88 325.38 296.47 301.35 115.60 30.35%
EPS 44.10 31.02 47.27 31.34 28.68 32.78 15.00 19.68%
DPS 8.33 8.00 7.00 11.94 11.22 0.00 0.00 -
NAPS 1.00 1.221 1.00 1.51 1.00 1.00 1.748 -8.88%
Adjusted Per Share Value based on latest NOSH - 91,550
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 13.30 8.66 5.72 3.63 2.35 1.83 0.37 81.61%
EPS 1.03 0.71 0.54 0.35 0.23 0.20 0.05 65.53%
DPS 0.19 0.18 0.08 0.13 0.09 0.00 0.00 -
NAPS 0.0234 0.0281 0.0113 0.0168 0.0079 0.0061 0.0057 26.52%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 - -
Price 12.90 5.55 4.03 2.26 1.15 1.39 0.00 -
P/RPS 2.27 1.48 0.80 0.69 0.39 0.46 0.00 -
P/EPS 29.25 17.89 8.53 7.21 4.01 4.24 0.00 -
EY 3.42 5.59 11.73 13.87 24.94 23.59 0.00 -
DY 0.65 1.44 1.74 5.28 9.76 0.00 0.00 -
P/NAPS 12.90 4.55 4.03 1.50 1.15 1.39 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 04/01/07 04/01/06 05/01/05 05/01/04 06/01/03 07/01/02 - -
Price 13.80 6.80 4.38 2.45 1.14 1.37 0.00 -
P/RPS 2.43 1.81 0.87 0.75 0.38 0.45 0.00 -
P/EPS 31.29 21.92 9.27 7.82 3.97 4.18 0.00 -
EY 3.20 4.56 10.79 12.79 25.16 23.93 0.00 -
DY 0.60 1.18 1.60 4.87 9.84 0.00 0.00 -
P/NAPS 13.80 5.57 4.38 1.62 1.14 1.37 0.00 -

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

Post a Comment