[TOPGLOV] YoY Annualized Quarter Result on 30-Nov-2007 [#1]

Announcement Date
03-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 31.23%
YoY- 18.27%
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 1,966,036 1,889,200 1,544,304 1,345,932 1,233,136 834,748 556,508 23.39%
PBT 177,620 346,572 173,192 138,240 115,420 83,800 59,828 19.87%
Tax -32,288 -80,380 -35,132 -19,092 -15,012 -9,616 -8,180 25.70%
NP 145,332 266,192 138,060 119,148 100,408 74,184 51,648 18.80%
-
NP to SH 144,200 260,832 136,636 117,532 99,380 73,436 51,648 18.65%
-
Tax Rate 18.18% 23.19% 20.29% 13.81% 13.01% 11.47% 13.67% -
Total Cost 1,820,704 1,623,008 1,406,244 1,226,784 1,132,728 760,564 504,860 23.82%
-
Net Worth 1,174,871 887,470 710,860 645,644 317,346 230,858 169,185 38.10%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 1,174,871 887,470 710,860 645,644 317,346 230,858 169,185 38.10%
NOSH 618,353 297,210 294,474 300,439 192,447 189,073 92,958 37.11%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 7.39% 14.09% 8.94% 8.85% 8.14% 8.89% 9.28% -
ROE 12.27% 29.39% 19.22% 18.20% 31.32% 31.81% 30.53% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 317.95 635.64 524.43 447.99 640.76 441.49 598.66 -10.00%
EPS 23.32 87.76 46.40 39.12 51.64 38.84 55.56 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.986 2.414 2.149 1.649 1.221 1.82 0.71%
Adjusted Per Share Value based on latest NOSH - 300,439
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 23.94 23.01 18.81 16.39 15.02 10.17 6.78 23.38%
EPS 1.76 3.18 1.66 1.43 1.21 0.89 0.63 18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1431 0.1081 0.0866 0.0786 0.0386 0.0281 0.0206 38.11%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 5.70 9.15 3.68 5.85 12.90 5.55 4.03 -
P/RPS 1.79 1.44 0.70 1.31 2.01 1.26 0.67 17.78%
P/EPS 24.44 10.43 7.93 14.95 24.98 14.29 7.25 22.43%
EY 4.09 9.59 12.61 6.69 4.00 7.00 13.79 -18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.06 1.52 2.72 7.82 4.55 2.21 5.22%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 15/12/10 16/12/09 06/01/09 03/01/08 04/01/07 04/01/06 05/01/05 -
Price 5.45 9.50 4.02 6.50 13.80 6.80 4.38 -
P/RPS 1.71 1.49 0.77 1.45 2.15 1.54 0.73 15.23%
P/EPS 23.37 10.82 8.66 16.62 26.72 17.51 7.88 19.85%
EY 4.28 9.24 11.54 6.02 3.74 5.71 12.68 -16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 3.18 1.67 3.02 8.37 5.57 2.41 2.95%

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