[TOPGLOV] QoQ TTM Result on 31-Aug-2007 [#4]

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
TTM Result
Revenue	1,320,960	1,266,384	1,256,977	1,228,778	1,228,802	1,175,069	1,092,208	13.50%
YoY %	4.31%	0.75%	2.29%	-0.00%	4.57%	7.59%	-	-
Horiz. %	120.94%	115.95%	115.09%	112.50%	112.51%	107.59%	100.00%	-
PBT	127,594	127,055	124,349	118,644	110,297	105,428	99,678	17.87%
YoY %	0.42%	2.18%	4.81%	7.57%	4.62%	5.77%	-	-
Horiz. %	128.01%	127.47%	124.75%	119.03%	110.65%	105.77%	100.00%	-
Tax	-31,849	-30,723	-31,012	-29,992	-15,074	-14,536	-14,061	72.38%
YoY %	-3.67%	0.93%	-3.40%	-98.97%	-3.70%	-3.38%	-	-
Horiz. %	226.51%	218.50%	220.55%	213.30%	107.20%	103.38%	100.00%	-
NP	95,745	96,332	93,337	88,652	95,223	90,892	85,617	7.73%
YoY %	-0.61%	3.21%	5.28%	-6.90%	4.76%	6.16%	-	-
Horiz. %	111.83%	112.52%	109.02%	103.54%	111.22%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,401	98,210	94,098	89,560	94,909	90,245	84,878	10.34%
YoY %	0.19%	4.37%	5.07%	-5.64%	5.17%	6.32%	-	-
Horiz. %	115.93%	115.71%	110.86%	105.52%	111.82%	106.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.96%	24.18%	24.94%	25.28%	13.67%	13.79%	14.11%	-
YoY %	3.23%	-3.05%	-1.34%	84.93%	-0.87%	-2.27%	-	-
Horiz. %	176.90%	171.37%	176.75%	179.16%	96.88%	97.73%	100.00%	-
Total Cost	1,225,215	1,170,052	1,163,640	1,140,126	1,133,579	1,084,177	1,006,591	13.98%
YoY %	4.71%	0.55%	2.06%	0.58%	4.56%	7.71%	-	-
Horiz. %	121.72%	116.24%	115.60%	113.27%	112.62%	107.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,933	641,588	645,644	621,761	602,281	527,898	192,447	120.29%
YoY %	-1.82%	-0.63%	3.84%	3.23%	14.09%	174.31%	-	-
Horiz. %	327.33%	333.38%	335.49%	323.08%	312.96%	274.31%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Dividend
Div	31,275	28,219	28,219	28,219	21,262	15,961	15,961	56.52%
YoY %	10.83%	0.00%	0.00%	32.72%	33.21%	0.00%	-	-
Horiz. %	195.95%	176.80%	176.80%	176.80%	133.21%	100.00%	100.00%	-
Div Payout %	31.78%	28.73%	29.99%	31.51%	22.40%	17.69%	18.80%	-
YoY %	10.62%	-4.20%	-4.82%	40.67%	26.63%	-5.90%	-	-
Horiz. %	169.04%	152.82%	159.52%	167.61%	119.15%	94.10%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Equity
Net Worth	629,933	641,588	645,644	621,761	602,281	527,898	192,447	120.29%
YoY %	-1.82%	-0.63%	3.84%	3.23%	14.09%	174.31%	-	-
Horiz. %	327.33%	333.38%	335.49%	323.08%	312.96%	274.31%	100.00%	-
NOSH	300,957	300,509	300,439	310,880	299,791	277,549	192,447	34.69%
YoY %	0.15%	0.02%	-3.36%	3.70%	8.01%	44.22%	-	-
Horiz. %	156.38%	156.15%	156.12%	161.54%	155.78%	144.22%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Ratio Analysis
NP Margin	7.25%	7.61%	7.43%	7.21%	7.75%	7.74%	7.84%	-
YoY %	-4.73%	2.42%	3.05%	-6.97%	0.13%	-1.28%	-	-
Horiz. %	92.47%	97.07%	94.77%	91.96%	98.85%	98.72%	100.00%	-
ROE	15.62%	15.31%	14.57%	14.40%	15.76%	17.10%	44.10%	-
YoY %	2.02%	5.08%	1.18%	-8.63%	-7.84%	-61.22%	-	-
Horiz. %	35.42%	34.72%	33.04%	32.65%	35.74%	38.78%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Per Share
RPS	438.92	421.41	418.38	395.26	409.89	423.37	567.53	-15.73%
YoY %	4.16%	0.72%	5.85%	-3.57%	-3.18%	-25.40%	-	-
Horiz. %	77.34%	74.25%	73.72%	69.65%	72.22%	74.60%	100.00%	-
EPS	32.70	32.68	31.32	28.81	31.66	32.51	44.10	-18.06%
YoY %	0.06%	4.34%	8.71%	-9.00%	-2.61%	-26.28%	-	-
Horiz. %	74.15%	74.10%	71.02%	65.33%	71.79%	73.72%	100.00%	-
DPS	10.39	9.39	9.39	9.08	7.09	5.75	8.33	15.85%
YoY %	10.65%	0.00%	3.41%	28.07%	23.30%	-30.97%	-	-
Horiz. %	124.73%	112.73%	112.73%	109.00%	85.11%	69.03%	100.00%	-
NAPS	2.0931	2.135	2.149	2.00	2.009	1.902	1.00	63.55%
YoY %	-1.96%	-0.65%	7.45%	-0.45%	5.63%	90.20%	-	-
Horiz. %	209.31%	213.50%	214.90%	200.00%	200.90%	190.20%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 310,880
RPS	16.89	16.19	16.07	15.71	15.71	15.03	13.97	13.47%
YoY %	4.32%	0.75%	2.29%	0.00%	4.52%	7.59%	-	-
Horiz. %	120.90%	115.89%	115.03%	112.46%	112.46%	107.59%	100.00%	-
EPS	1.26	1.26	1.20	1.15	1.21	1.15	1.09	10.13%
YoY %	0.00%	5.00%	4.35%	-4.96%	5.22%	5.50%	-	-
Horiz. %	115.60%	115.60%	110.09%	105.50%	111.01%	105.50%	100.00%	-
DPS	0.40	0.36	0.36	0.36	0.27	0.20	0.20	58.67%
YoY %	11.11%	0.00%	0.00%	33.33%	35.00%	0.00%	-	-
Horiz. %	200.00%	180.00%	180.00%	180.00%	135.00%	100.00%	100.00%	-
NAPS	0.0806	0.082	0.0826	0.0795	0.077	0.0675	0.0246	120.43%
YoY %	-1.71%	-0.73%	3.90%	3.25%	14.07%	174.39%	-	-
Horiz. %	327.64%	333.33%	335.77%	323.17%	313.01%	274.39%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	-
Price	4.52	5.05	5.85	7.05	8.65	8.85	12.90	-
P/RPS	1.03	1.20	1.40	1.78	2.11	2.09	2.27	-40.92%
YoY %	-14.17%	-14.29%	-21.35%	-15.64%	0.96%	-7.93%	-	-
Horiz. %	45.37%	52.86%	61.67%	78.41%	92.95%	92.07%	100.00%	-
P/EPS	13.82	15.45	18.68	24.47	27.32	27.22	29.25	-39.30%
YoY %	-10.55%	-17.29%	-23.66%	-10.43%	0.37%	-6.94%	-	-
Horiz. %	47.25%	52.82%	63.86%	83.66%	93.40%	93.06%	100.00%	-
EY	7.23	6.47	5.35	4.09	3.66	3.67	3.42	64.64%
YoY %	11.75%	20.93%	30.81%	11.75%	-0.27%	7.31%	-	-
Horiz. %	211.40%	189.18%	156.43%	119.59%	107.02%	107.31%	100.00%	-
DY	2.30	1.86	1.61	1.29	0.82	0.65	0.65	132.02%
YoY %	23.66%	15.53%	24.81%	57.32%	26.15%	0.00%	-	-
Horiz. %	353.85%	286.15%	247.69%	198.46%	126.15%	100.00%	100.00%	-
P/NAPS	2.16	2.37	2.72	3.53	4.31	4.65	12.90	-69.58%
YoY %	-8.86%	-12.87%	-22.95%	-18.10%	-7.31%	-63.95%	-	-
Horiz. %	16.74%	18.37%	21.09%	27.36%	33.41%	36.05%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	02/07/08	03/04/08	03/01/08	19/10/07	04/07/07	04/04/07	04/01/07	-
Price	4.20	3.98	6.50	6.50	8.35	8.95	13.80	-
P/RPS	0.96	0.94	1.55	1.64	2.04	2.11	2.43	-46.12%
YoY %	2.13%	-39.35%	-5.49%	-19.61%	-3.32%	-13.17%	-	-
Horiz. %	39.51%	38.68%	63.79%	67.49%	83.95%	86.83%	100.00%	-
P/EPS	12.85	12.18	20.75	22.56	26.38	27.53	31.29	-44.72%
YoY %	5.50%	-41.30%	-8.02%	-14.48%	-4.18%	-12.02%	-	-
Horiz. %	41.07%	38.93%	66.32%	72.10%	84.31%	87.98%	100.00%	-
EY	7.78	8.21	4.82	4.43	3.79	3.63	3.20	80.71%
YoY %	-5.24%	70.33%	8.80%	16.89%	4.41%	13.44%	-	-
Horiz. %	243.12%	256.56%	150.62%	138.44%	118.44%	113.44%	100.00%	-
DY	2.47	2.36	1.45	1.40	0.85	0.64	0.60	156.63%
YoY %	4.66%	62.76%	3.57%	64.71%	32.81%	6.67%	-	-
Horiz. %	411.67%	393.33%	241.67%	233.33%	141.67%	106.67%	100.00%	-
P/NAPS	2.01	1.86	3.02	3.25	4.16	4.71	13.80	-72.28%
YoY %	8.06%	-38.41%	-7.08%	-21.88%	-11.68%	-65.87%	-	-
Horiz. %	14.57%	13.48%	21.88%	23.55%	30.14%	34.13%	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