[TOPGLOV] YoY Annualized Quarter Result on 30-Nov-2008 [#1]

Announcement Date
06-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 24.14%
YoY- 16.25%
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 2,219,372 1,966,036 1,889,200 1,544,304 1,345,932 1,233,136 834,748 17.69%
PBT 166,364 177,620 346,572 173,192 138,240 115,420 83,800 12.10%
Tax -36,544 -32,288 -80,380 -35,132 -19,092 -15,012 -9,616 24.90%
NP 129,820 145,332 266,192 138,060 119,148 100,408 74,184 9.77%
-
NP to SH 125,728 144,200 260,832 136,636 117,532 99,380 73,436 9.37%
-
Tax Rate 21.97% 18.18% 23.19% 20.29% 13.81% 13.01% 11.47% -
Total Cost 2,089,552 1,820,704 1,623,008 1,406,244 1,226,784 1,132,728 760,564 18.33%
-
Net Worth 1,187,981 1,174,871 887,470 710,860 645,644 317,346 230,858 31.37%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 1,187,981 1,174,871 887,470 710,860 645,644 317,346 230,858 31.37%
NOSH 618,740 618,353 297,210 294,474 300,439 192,447 189,073 21.83%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 5.85% 7.39% 14.09% 8.94% 8.85% 8.14% 8.89% -
ROE 10.58% 12.27% 29.39% 19.22% 18.20% 31.32% 31.81% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 358.69 317.95 635.64 524.43 447.99 640.76 441.49 -3.40%
EPS 20.32 23.32 87.76 46.40 39.12 51.64 38.84 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.90 2.986 2.414 2.149 1.649 1.221 7.83%
Adjusted Per Share Value based on latest NOSH - 294,474
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 27.03 23.94 23.01 18.81 16.39 15.02 10.17 17.68%
EPS 1.53 1.76 3.18 1.66 1.43 1.21 0.89 9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1447 0.1431 0.1081 0.0866 0.0786 0.0386 0.0281 31.39%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 4.61 5.70 9.15 3.68 5.85 12.90 5.55 -
P/RPS 1.29 1.79 1.44 0.70 1.31 2.01 1.26 0.39%
P/EPS 22.69 24.44 10.43 7.93 14.95 24.98 14.29 8.00%
EY 4.41 4.09 9.59 12.61 6.69 4.00 7.00 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.00 3.06 1.52 2.72 7.82 4.55 -10.10%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 16/12/11 15/12/10 16/12/09 06/01/09 03/01/08 04/01/07 04/01/06 -
Price 4.44 5.45 9.50 4.02 6.50 13.80 6.80 -
P/RPS 1.24 1.71 1.49 0.77 1.45 2.15 1.54 -3.54%
P/EPS 21.85 23.37 10.82 8.66 16.62 26.72 17.51 3.75%
EY 4.58 4.28 9.24 11.54 6.02 3.74 5.71 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.87 3.18 1.67 3.02 8.37 5.57 -13.63%

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