[TOPGLOV] YoY Annualized Quarter Result on 31-May-2010 [#3]

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Annualized Quarter Result
Revenue	2,353,433	2,276,172	2,016,106	2,050,728	1,472,750	1,351,196	1,228,286	11.43%
YoY %	3.39%	12.90%	-1.69%	39.24%	9.00%	10.01%	-	-
Horiz. %	191.60%	185.31%	164.14%	166.96%	119.90%	110.01%	100.00%	-
PBT	233,526	232,101	147,180	351,802	190,054	128,454	116,521	12.27%
YoY %	0.61%	57.70%	-58.16%	85.11%	47.95%	10.24%	-	-
Horiz. %	200.42%	199.19%	126.31%	301.92%	163.11%	110.24%	100.00%	-
Tax	-31,170	-43,438	-29,428	-79,554	-39,272	-17,528	-15,052	12.88%
YoY %	28.24%	-47.61%	63.01%	-102.57%	-124.05%	-16.45%	-	-
Horiz. %	207.08%	288.59%	195.51%	528.53%	260.91%	116.45%	100.00%	-
NP	202,356	188,662	117,752	272,248	150,782	110,926	101,469	12.18%
YoY %	7.26%	60.22%	-56.75%	80.56%	35.93%	9.32%	-	-
Horiz. %	199.43%	185.93%	116.05%	268.31%	148.60%	109.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	197,437	184,929	116,076	266,957	149,764	113,274	101,486	11.71%
YoY %	6.76%	59.32%	-56.52%	78.25%	32.21%	11.62%	-	-
Horiz. %	194.55%	182.22%	114.38%	263.05%	147.57%	111.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.35%	18.72%	19.99%	22.61%	20.66%	13.65%	12.92%	-
YoY %	-28.69%	-6.35%	-11.59%	9.44%	51.36%	5.65%	-	-
Horiz. %	103.33%	144.89%	154.72%	175.00%	159.91%	105.65%	100.00%	-
Total Cost	2,151,077	2,087,509	1,898,354	1,778,480	1,321,968	1,240,269	1,126,817	11.36%
YoY %	3.05%	9.96%	6.74%	34.53%	6.59%	10.07%	-	-
Horiz. %	190.90%	185.26%	168.47%	157.83%	117.32%	110.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,343,911	1,206,329	1,125,310	1,014,333	798,099	629,233	567,613	15.43%
YoY %	11.41%	7.20%	10.94%	27.09%	26.84%	10.86%	-	-
Horiz. %	236.77%	212.53%	198.25%	178.70%	140.61%	110.86%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Dividend
Div	57,802	57,738	41,220	56,184	27,486	20,041	15,068	25.09%
YoY %	0.11%	40.07%	-26.63%	104.41%	37.15%	33.00%	-	-
Horiz. %	383.61%	383.18%	273.56%	372.87%	182.41%	133.00%	100.00%	-
Div Payout %	29.28%	31.22%	35.51%	21.05%	18.35%	17.69%	14.85%	-
YoY %	-6.21%	-12.08%	68.69%	14.71%	3.73%	19.12%	-	-
Horiz. %	197.17%	210.24%	239.12%	141.75%	123.57%	119.12%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	1,343,911	1,206,329	1,125,310	1,014,333	798,099	629,233	567,613	15.43%
YoY %	11.41%	7.20%	10.94%	27.09%	26.84%	10.86%	-	-
Horiz. %	236.77%	212.53%	198.25%	178.70%	140.61%	110.86%	100.00%	-
NOSH	619,314	618,630	618,302	300,989	294,501	300,622	282,535	13.96%
YoY %	0.11%	0.05%	105.42%	2.20%	-2.04%	6.40%	-	-
Horiz. %	219.20%	218.96%	218.84%	106.53%	104.24%	106.40%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Ratio Analysis
NP Margin	8.60%	8.29%	5.84%	13.28%	10.24%	8.21%	8.26%	-
YoY %	3.74%	41.95%	-56.02%	29.69%	24.73%	-0.61%	-	-
Horiz. %	104.12%	100.36%	70.70%	160.77%	123.97%	99.39%	100.00%	-
ROE	14.69%	15.33%	10.32%	26.32%	18.77%	18.00%	17.88%	-
YoY %	-4.17%	48.55%	-60.79%	40.22%	4.28%	0.67%	-	-
Horiz. %	82.16%	85.74%	57.72%	147.20%	104.98%	100.67%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Per Share
RPS	380.01	367.94	326.07	681.33	500.08	449.47	434.74	-2.21%
YoY %	3.28%	12.84%	-52.14%	36.24%	11.26%	3.39%	-	-
Horiz. %	87.41%	84.63%	75.00%	156.72%	115.03%	103.39%	100.00%	-
EPS	31.88	29.89	18.77	88.69	50.85	37.68	35.92	-1.96%
YoY %	6.66%	59.24%	-78.84%	74.41%	34.95%	4.90%	-	-
Horiz. %	88.75%	83.21%	52.26%	246.91%	141.56%	104.90%	100.00%	-
DPS	9.33	9.33	6.67	18.67	9.33	6.67	5.33	9.77%
YoY %	0.00%	39.88%	-64.27%	100.11%	39.88%	25.14%	-	-
Horiz. %	175.05%	175.05%	125.14%	350.28%	175.05%	125.14%	100.00%	-
NAPS	2.17	1.95	1.82	3.37	2.71	2.0931	2.009	1.29%
YoY %	11.28%	7.14%	-45.99%	24.35%	29.47%	4.19%	-	-
Horiz. %	108.01%	97.06%	90.59%	167.75%	134.89%	104.19%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 302,599
RPS	30.10	29.11	25.78	26.22	18.83	17.28	15.71	11.43%
YoY %	3.40%	12.92%	-1.68%	39.25%	8.97%	9.99%	-	-
Horiz. %	191.60%	185.30%	164.10%	166.90%	119.86%	109.99%	100.00%	-
EPS	2.52	2.36	1.48	3.41	1.92	1.45	1.30	11.65%
YoY %	6.78%	59.46%	-56.60%	77.60%	32.41%	11.54%	-	-
Horiz. %	193.85%	181.54%	113.85%	262.31%	147.69%	111.54%	100.00%	-
DPS	0.74	0.74	0.53	0.72	0.35	0.26	0.19	25.40%
YoY %	0.00%	39.62%	-26.39%	105.71%	34.62%	36.84%	-	-
Horiz. %	389.47%	389.47%	278.95%	378.95%	184.21%	136.84%	100.00%	-
NAPS	0.1719	0.1543	0.1439	0.1297	0.1021	0.0805	0.0726	15.43%
YoY %	11.41%	7.23%	10.95%	27.03%	26.83%	10.88%	-	-
Horiz. %	236.78%	212.53%	198.21%	178.65%	140.63%	110.88%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	-
Price	6.38	4.47	5.20	12.28	5.85	4.52	8.65	-
P/RPS	1.68	1.21	1.59	1.80	1.17	1.01	1.99	-2.78%
YoY %	38.84%	-23.90%	-11.67%	53.85%	15.84%	-49.25%	-	-
Horiz. %	84.42%	60.80%	79.90%	90.45%	58.79%	50.75%	100.00%	-
P/EPS	20.01	14.95	27.70	13.85	11.50	12.00	24.08	-3.03%
YoY %	33.85%	-46.03%	100.00%	20.43%	-4.17%	-50.17%	-	-
Horiz. %	83.10%	62.08%	115.03%	57.52%	47.76%	49.83%	100.00%	-
EY	5.00	6.69	3.61	7.22	8.69	8.34	4.15	3.15%
YoY %	-25.26%	85.32%	-50.00%	-16.92%	4.20%	100.96%	-	-
Horiz. %	120.48%	161.20%	86.99%	173.98%	209.40%	200.96%	100.00%	-
DY	1.46	2.09	1.28	1.52	1.60	1.47	0.62	15.32%
YoY %	-30.14%	63.28%	-15.79%	-5.00%	8.84%	137.10%	-	-
Horiz. %	235.48%	337.10%	206.45%	245.16%	258.06%	237.10%	100.00%	-
P/NAPS	2.94	2.29	2.86	3.64	2.16	2.16	4.31	-6.17%
YoY %	28.38%	-19.93%	-21.43%	68.52%	0.00%	-49.88%	-	-
Horiz. %	68.21%	53.13%	66.36%	84.45%	50.12%	50.12%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	13/06/13	14/06/12	17/06/11	17/06/10	23/06/09	02/07/08	04/07/07	-
Price	6.35	4.66	5.26	12.84	6.50	4.20	8.35	-
P/RPS	1.67	1.27	1.61	1.88	1.30	0.93	1.92	-2.29%
YoY %	31.50%	-21.12%	-14.36%	44.62%	39.78%	-51.56%	-	-
Horiz. %	86.98%	66.15%	83.85%	97.92%	67.71%	48.44%	100.00%	-
P/EPS	19.92	15.59	28.02	14.48	12.78	11.15	23.25	-2.54%
YoY %	27.77%	-44.36%	93.51%	13.30%	14.62%	-52.04%	-	-
Horiz. %	85.68%	67.05%	120.52%	62.28%	54.97%	47.96%	100.00%	-
EY	5.02	6.41	3.57	6.91	7.82	8.97	4.30	2.61%
YoY %	-21.68%	79.55%	-48.34%	-11.64%	-12.82%	108.60%	-	-
Horiz. %	116.74%	149.07%	83.02%	160.70%	181.86%	208.60%	100.00%	-
DY	1.47	2.00	1.27	1.45	1.44	1.59	0.64	14.85%
YoY %	-26.50%	57.48%	-12.41%	0.69%	-9.43%	148.44%	-	-
Horiz. %	229.69%	312.50%	198.44%	226.56%	225.00%	248.44%	100.00%	-
P/NAPS	2.93	2.39	2.89	3.81	2.40	2.01	4.16	-5.66%
YoY %	22.59%	-17.30%	-24.15%	58.75%	19.40%	-51.68%	-	-
Horiz. %	70.43%	57.45%	69.47%	91.59%	57.69%	48.32%	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