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

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Annualized Quarter Result
Revenue	1,966,036	1,889,200	1,544,304	1,345,932	1,233,136	834,748	556,508	23.39%
YoY %	4.07%	22.33%	14.74%	9.15%	47.73%	50.00%	-	-
Horiz. %	353.28%	339.47%	277.50%	241.85%	221.58%	150.00%	100.00%	-
PBT	177,620	346,572	173,192	138,240	115,420	83,800	59,828	19.87%
YoY %	-48.75%	100.11%	25.28%	19.77%	37.73%	40.07%	-	-
Horiz. %	296.88%	579.28%	289.48%	231.06%	192.92%	140.07%	100.00%	-
Tax	-32,288	-80,380	-35,132	-19,092	-15,012	-9,616	-8,180	25.70%
YoY %	59.83%	-128.79%	-84.01%	-27.18%	-56.11%	-17.56%	-	-
Horiz. %	394.72%	982.64%	429.49%	233.40%	183.52%	117.56%	100.00%	-
NP	145,332	266,192	138,060	119,148	100,408	74,184	51,648	18.80%
YoY %	-45.40%	92.81%	15.87%	18.66%	35.35%	43.63%	-	-
Horiz. %	281.39%	515.40%	267.31%	230.69%	194.41%	143.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,200	260,832	136,636	117,532	99,380	73,436	51,648	18.65%
YoY %	-44.72%	90.90%	16.25%	18.27%	35.33%	42.19%	-	-
Horiz. %	279.20%	505.02%	264.55%	227.56%	192.42%	142.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.18%	23.19%	20.29%	13.81%	13.01%	11.47%	13.67%	-
YoY %	-21.60%	14.29%	46.92%	6.15%	13.43%	-16.09%	-	-
Horiz. %	132.99%	169.64%	148.43%	101.02%	95.17%	83.91%	100.00%	-
Total Cost	1,820,704	1,623,008	1,406,244	1,226,784	1,132,728	760,564	504,860	23.82%
YoY %	12.18%	15.41%	14.63%	8.30%	48.93%	50.65%	-	-
Horiz. %	360.64%	321.48%	278.54%	242.99%	224.36%	150.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,174,871	887,470	710,860	645,644	317,346	230,858	169,185	38.10%
YoY %	32.38%	24.84%	10.10%	103.45%	37.46%	36.45%	-	-
Horiz. %	694.43%	524.56%	420.17%	381.62%	187.57%	136.45%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Equity
Net Worth	1,174,871	887,470	710,860	645,644	317,346	230,858	169,185	38.10%
YoY %	32.38%	24.84%	10.10%	103.45%	37.46%	36.45%	-	-
Horiz. %	694.43%	524.56%	420.17%	381.62%	187.57%	136.45%	100.00%	-
NOSH	618,353	297,210	294,474	300,439	192,447	189,073	92,958	37.11%
YoY %	108.05%	0.93%	-1.99%	56.12%	1.78%	103.40%	-	-
Horiz. %	665.20%	319.73%	316.78%	323.20%	207.03%	203.40%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Ratio Analysis
NP Margin	7.39%	14.09%	8.94%	8.85%	8.14%	8.89%	9.28%	-
YoY %	-47.55%	57.61%	1.02%	8.72%	-8.44%	-4.20%	-	-
Horiz. %	79.63%	151.83%	96.34%	95.37%	87.72%	95.80%	100.00%	-
ROE	12.27%	29.39%	19.22%	18.20%	31.32%	31.81%	30.53%	-
YoY %	-58.25%	52.91%	5.60%	-41.89%	-1.54%	4.19%	-	-
Horiz. %	40.19%	96.27%	62.95%	59.61%	102.59%	104.19%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Per Share
RPS	317.95	635.64	524.43	447.99	640.76	441.49	598.66	-10.00%
YoY %	-49.98%	21.21%	17.06%	-30.08%	45.14%	-26.25%	-	-
Horiz. %	53.11%	106.18%	87.60%	74.83%	107.03%	73.75%	100.00%	-
EPS	23.32	87.76	46.40	39.12	51.64	38.84	55.56	-13.46%
YoY %	-73.43%	89.14%	18.61%	-24.24%	32.96%	-30.09%	-	-
Horiz. %	41.97%	157.96%	83.51%	70.41%	92.94%	69.91%	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	1.90	2.986	2.414	2.149	1.649	1.221	1.82	0.71%
YoY %	-36.37%	23.70%	12.33%	30.32%	35.05%	-32.91%	-	-
Horiz. %	104.40%	164.07%	132.64%	118.08%	90.60%	67.09%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Adjusted Per Share Value based on latest NOSH - 300,439
RPS	25.14	24.16	19.75	17.21	15.77	10.67	7.12	23.38%
YoY %	4.06%	22.33%	14.76%	9.13%	47.80%	49.86%	-	-
Horiz. %	353.09%	339.33%	277.39%	241.71%	221.49%	149.86%	100.00%	-
EPS	1.84	3.34	1.75	1.50	1.27	0.94	0.66	18.62%
YoY %	-44.91%	90.86%	16.67%	18.11%	35.11%	42.42%	-	-
Horiz. %	278.79%	506.06%	265.15%	227.27%	192.42%	142.42%	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	0.1502	0.1135	0.0909	0.0826	0.0406	0.0295	0.0216	38.13%
YoY %	32.33%	24.86%	10.05%	103.45%	37.63%	36.57%	-	-
Horiz. %	695.37%	525.46%	420.83%	382.41%	187.96%	136.57%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	24.31%	105.71%	-46.56%	-34.83%	59.52%	88.06%	-	-
Horiz. %	267.16%	214.93%	104.48%	195.52%	300.00%	188.06%	100.00%	-
P/EPS	24.44	10.43	7.93	14.95	24.98	14.29	7.25	22.43%
YoY %	134.32%	31.53%	-46.96%	-40.15%	74.81%	97.10%	-	-
Horiz. %	337.10%	143.86%	109.38%	206.21%	344.55%	197.10%	100.00%	-
EY	4.09	9.59	12.61	6.69	4.00	7.00	13.79	-18.32%
YoY %	-57.35%	-23.95%	88.49%	67.25%	-42.86%	-49.24%	-	-
Horiz. %	29.66%	69.54%	91.44%	48.51%	29.01%	50.76%	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	3.00	3.06	1.52	2.72	7.82	4.55	2.21	5.22%
YoY %	-1.96%	101.32%	-44.12%	-65.22%	71.87%	105.88%	-	-
Horiz. %	135.75%	138.46%	68.78%	123.08%	353.85%	205.88%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	14.77%	93.51%	-46.90%	-32.56%	39.61%	110.96%	-	-
Horiz. %	234.25%	204.11%	105.48%	198.63%	294.52%	210.96%	100.00%	-
P/EPS	23.37	10.82	8.66	16.62	26.72	17.51	7.88	19.85%
YoY %	115.99%	24.94%	-47.89%	-37.80%	52.60%	122.21%	-	-
Horiz. %	296.57%	137.31%	109.90%	210.91%	339.09%	222.21%	100.00%	-
EY	4.28	9.24	11.54	6.02	3.74	5.71	12.68	-16.55%
YoY %	-53.68%	-19.93%	91.69%	60.96%	-34.50%	-54.97%	-	-
Horiz. %	33.75%	72.87%	91.01%	47.48%	29.50%	45.03%	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	2.87	3.18	1.67	3.02	8.37	5.57	2.41	2.95%
YoY %	-9.75%	90.42%	-44.70%	-63.92%	50.27%	131.12%	-	-
Horiz. %	119.09%	131.95%	69.29%	125.31%	347.30%	231.12%	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