[TOPGLOV] YoY TTM Result on 28-Feb-2007 [#2]

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
TTM Result
Revenue	1,778,674	1,453,271	1,266,384	1,175,069	791,149	522,471	336,064	31.99%
YoY %	22.39%	14.76%	7.77%	48.53%	51.42%	55.47%	-	-
Horiz. %	529.27%	432.44%	376.83%	349.66%	235.42%	155.47%	100.00%	-
PBT	314,317	156,497	127,055	105,428	79,008	56,976	36,273	43.29%
YoY %	100.85%	23.17%	20.51%	33.44%	38.67%	57.08%	-	-
Horiz. %	866.53%	431.44%	350.27%	290.65%	217.81%	157.08%	100.00%	-
Tax	-78,149	-35,842	-30,723	-14,536	-14,006	-8,319	-4,002	64.06%
YoY %	-118.04%	-16.66%	-111.36%	-3.78%	-68.36%	-107.87%	-	-
Horiz. %	1,952.75%	895.60%	767.69%	363.22%	349.98%	207.87%	100.00%	-
NP	236,168	120,655	96,332	90,892	65,002	48,657	32,271	39.31%
YoY %	95.74%	25.25%	5.99%	39.83%	33.59%	50.78%	-	-
Horiz. %	731.83%	373.88%	298.51%	281.65%	201.43%	150.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	234,711	121,358	98,210	90,245	64,733	48,657	32,271	39.17%
YoY %	93.40%	23.57%	8.83%	39.41%	33.04%	50.78%	-	-
Horiz. %	727.31%	376.06%	304.33%	279.65%	200.59%	150.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	22.90%	24.18%	13.79%	17.73%	14.60%	11.03%	-
YoY %	8.56%	-5.29%	75.34%	-22.22%	21.44%	32.37%	-	-
Horiz. %	225.39%	207.62%	219.22%	125.02%	160.74%	132.37%	100.00%	-
Total Cost	1,542,506	1,332,616	1,170,052	1,084,177	726,147	473,814	303,793	31.08%
YoY %	15.75%	13.89%	7.92%	49.31%	53.26%	55.97%	-	-
Horiz. %	507.75%	438.66%	385.15%	356.88%	239.03%	155.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	898,802	727,598	641,588	527,898	190,123	178,983	91,978	46.19%
YoY %	23.53%	13.41%	21.54%	177.66%	6.22%	94.59%	-	-
Horiz. %	977.19%	791.06%	697.55%	573.94%	206.70%	194.59%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Dividend
Div	42,849	32,708	28,219	15,961	15,055	6,486	10,928	25.56%
YoY %	31.00%	15.91%	76.80%	6.02%	132.12%	-40.65%	-	-
Horiz. %	392.10%	299.30%	258.23%	146.06%	137.77%	59.35%	100.00%	-
Div Payout %	18.26%	26.95%	28.73%	17.69%	23.26%	13.33%	33.87%	-
YoY %	-32.24%	-6.20%	62.41%	-23.95%	74.49%	-60.64%	-	-
Horiz. %	53.91%	79.57%	84.82%	52.23%	68.67%	39.36%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Equity
Net Worth	898,802	727,598	641,588	527,898	190,123	178,983	91,978	46.19%
YoY %	23.53%	13.41%	21.54%	177.66%	6.22%	94.59%	-	-
Horiz. %	977.19%	791.06%	697.55%	573.94%	206.70%	194.59%	100.00%	-
NOSH	299,600	294,574	300,509	277,549	190,123	186,635	91,978	21.74%
YoY %	1.71%	-1.97%	8.27%	45.98%	1.87%	102.91%	-	-
Horiz. %	325.73%	320.27%	326.72%	301.76%	206.70%	202.91%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Ratio Analysis
NP Margin	13.28%	8.30%	7.61%	7.74%	8.22%	9.31%	9.60%	-
YoY %	60.00%	9.07%	-1.68%	-5.84%	-11.71%	-3.02%	-	-
Horiz. %	138.33%	86.46%	79.27%	80.62%	85.62%	96.98%	100.00%	-
ROE	26.11%	16.68%	15.31%	17.10%	34.05%	27.19%	35.09%	-
YoY %	56.53%	8.95%	-10.47%	-49.78%	25.23%	-22.51%	-	-
Horiz. %	74.41%	47.53%	43.63%	48.73%	97.04%	77.49%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Per Share
RPS	593.68	493.35	421.41	423.37	416.12	279.94	365.37	8.42%
YoY %	20.34%	17.07%	-0.46%	1.74%	48.65%	-23.38%	-	-
Horiz. %	162.49%	135.03%	115.34%	115.87%	113.89%	76.62%	100.00%	-
EPS	78.34	41.20	32.68	32.51	34.05	26.07	35.09	14.31%
YoY %	90.15%	26.07%	0.52%	-4.52%	30.61%	-25.71%	-	-
Horiz. %	223.25%	117.41%	93.13%	92.65%	97.04%	74.29%	100.00%	-
DPS	14.50	11.10	9.39	5.75	8.00	3.48	12.00	3.20%
YoY %	30.63%	18.21%	63.30%	-28.12%	129.89%	-71.00%	-	-
Horiz. %	120.83%	92.50%	78.25%	47.92%	66.67%	29.00%	100.00%	-
NAPS	3.00	2.47	2.135	1.902	1.00	0.959	1.00	20.08%
YoY %	21.46%	15.69%	12.25%	90.20%	4.28%	-4.10%	-	-
Horiz. %	300.00%	247.00%	213.50%	190.20%	100.00%	95.90%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 277,549
RPS	21.66	17.70	15.42	14.31	9.63	6.36	4.09	32.00%
YoY %	22.37%	14.79%	7.76%	48.60%	51.42%	55.50%	-	-
Horiz. %	529.58%	432.76%	377.02%	349.88%	235.45%	155.50%	100.00%	-
EPS	2.86	1.48	1.20	1.10	0.79	0.59	0.39	39.36%
YoY %	93.24%	23.33%	9.09%	39.24%	33.90%	51.28%	-	-
Horiz. %	733.33%	379.49%	307.69%	282.05%	202.56%	151.28%	100.00%	-
DPS	0.52	0.40	0.34	0.19	0.18	0.08	0.13	25.97%
YoY %	30.00%	17.65%	78.95%	5.56%	125.00%	-38.46%	-	-
Horiz. %	400.00%	307.69%	261.54%	146.15%	138.46%	61.54%	100.00%	-
NAPS	0.1095	0.0886	0.0781	0.0643	0.0232	0.0218	0.0112	46.20%
YoY %	23.59%	13.44%	21.46%	177.16%	6.42%	94.64%	-	-
Horiz. %	977.68%	791.07%	697.32%	574.11%	207.14%	194.64%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	11.32	4.48	5.05	8.85	7.65	4.68	3.10	-
P/RPS	1.91	0.91	1.20	2.09	1.84	1.67	0.85	14.43%
YoY %	109.89%	-24.17%	-42.58%	13.59%	10.18%	96.47%	-	-
Horiz. %	224.71%	107.06%	141.18%	245.88%	216.47%	196.47%	100.00%	-
P/EPS	14.45	10.87	15.45	27.22	22.47	17.95	8.84	8.53%
YoY %	32.93%	-29.64%	-43.24%	21.14%	25.18%	103.05%	-	-
Horiz. %	163.46%	122.96%	174.77%	307.92%	254.19%	203.05%	100.00%	-
EY	6.92	9.20	6.47	3.67	4.45	5.57	11.32	-7.87%
YoY %	-24.78%	42.19%	76.29%	-17.53%	-20.11%	-50.80%	-	-
Horiz. %	61.13%	81.27%	57.16%	32.42%	39.31%	49.20%	100.00%	-
DY	1.28	2.48	1.86	0.65	1.05	0.74	3.87	-16.83%
YoY %	-48.39%	33.33%	186.15%	-38.10%	41.89%	-80.88%	-	-
Horiz. %	33.07%	64.08%	48.06%	16.80%	27.13%	19.12%	100.00%	-
P/NAPS	3.77	1.81	2.37	4.65	7.65	4.88	3.10	3.31%
YoY %	108.29%	-23.63%	-49.03%	-39.22%	56.76%	57.42%	-	-
Horiz. %	121.61%	58.39%	76.45%	150.00%	246.77%	157.42%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	17/03/10	07/04/09	03/04/08	04/04/07	04/04/06	05/04/05	01/04/04	-
Price	12.56	4.98	3.98	8.95	7.70	4.60	3.47	-
P/RPS	2.12	1.01	0.94	2.11	1.85	1.64	0.95	14.30%
YoY %	109.90%	7.45%	-55.45%	14.05%	12.80%	72.63%	-	-
Horiz. %	223.16%	106.32%	98.95%	222.11%	194.74%	172.63%	100.00%	-
P/EPS	16.03	12.09	12.18	27.53	22.62	17.64	9.89	8.37%
YoY %	32.59%	-0.74%	-55.76%	21.71%	28.23%	78.36%	-	-
Horiz. %	162.08%	122.24%	123.15%	278.36%	228.72%	178.36%	100.00%	-
EY	6.24	8.27	8.21	3.63	4.42	5.67	10.11	-7.72%
YoY %	-24.55%	0.73%	126.17%	-17.87%	-22.05%	-43.92%	-	-
Horiz. %	61.72%	81.80%	81.21%	35.91%	43.72%	56.08%	100.00%	-
DY	1.15	2.23	2.36	0.64	1.04	0.76	3.46	-16.76%
YoY %	-48.43%	-5.51%	268.75%	-38.46%	36.84%	-78.03%	-	-
Horiz. %	33.24%	64.45%	68.21%	18.50%	30.06%	21.97%	100.00%	-
P/NAPS	4.19	2.02	1.86	4.71	7.70	4.80	3.47	3.19%
YoY %	107.43%	8.60%	-60.51%	-38.83%	60.42%	38.33%	-	-
Horiz. %	120.75%	58.21%	53.60%	135.73%	221.90%	138.33%	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