[TOPGLOV] YoY TTM Result on 28-Feb-2010 [#2]

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
TTM Result
Revenue	2,371,613	2,181,033	2,073,954	1,778,674	1,453,271	1,266,384	1,175,069	12.40%
YoY %	8.74%	5.16%	16.60%	22.39%	14.76%	7.77%	-	-
Horiz. %	201.83%	185.61%	176.50%	151.37%	123.68%	107.77%	100.00%	-
PBT	262,081	179,956	200,313	314,317	156,497	127,055	105,428	16.37%
YoY %	45.64%	-10.16%	-36.27%	100.85%	23.17%	20.51%	-	-
Horiz. %	248.59%	170.69%	190.00%	298.13%	148.44%	120.51%	100.00%	-
Tax	-31,225	-40,446	-26,435	-78,149	-35,842	-30,723	-14,536	13.57%
YoY %	22.80%	-53.00%	66.17%	-118.04%	-16.66%	-111.36%	-	-
Horiz. %	214.81%	278.25%	181.86%	537.62%	246.57%	211.36%	100.00%	-
NP	230,856	139,510	173,878	236,168	120,655	96,332	90,892	16.79%
YoY %	65.48%	-19.77%	-26.38%	95.74%	25.25%	5.99%	-	-
Horiz. %	253.99%	153.49%	191.30%	259.83%	132.75%	105.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	225,646	136,518	170,957	234,711	121,358	98,210	90,245	16.48%
YoY %	65.29%	-20.14%	-27.16%	93.40%	23.57%	8.83%	-	-
Horiz. %	250.04%	151.27%	189.44%	260.08%	134.48%	108.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.91%	22.48%	13.20%	24.86%	22.90%	24.18%	13.79%	-
YoY %	-47.02%	70.30%	-46.90%	8.56%	-5.29%	75.34%	-	-
Horiz. %	86.37%	163.02%	95.72%	180.28%	166.06%	175.34%	100.00%	-
Total Cost	2,140,757	2,041,523	1,900,076	1,542,506	1,332,616	1,170,052	1,084,177	11.99%
YoY %	4.86%	7.44%	23.18%	15.75%	13.89%	7.92%	-	-
Horiz. %	197.45%	188.30%	175.26%	142.27%	122.91%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,342,971	1,194,075	1,125,211	898,802	727,598	641,588	527,898	16.82%
YoY %	12.47%	6.12%	25.19%	23.53%	13.41%	21.54%	-	-
Horiz. %	254.40%	226.19%	213.15%	170.26%	137.83%	121.54%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Dividend
Div	55,658	68,003	64,393	42,849	32,708	28,219	15,961	23.12%
YoY %	-18.15%	5.61%	50.28%	31.00%	15.91%	76.80%	-	-
Horiz. %	348.71%	426.06%	403.44%	268.46%	204.92%	176.80%	100.00%	-
Div Payout %	24.67%	49.81%	37.67%	18.26%	26.95%	28.73%	17.69%	-
YoY %	-50.47%	32.23%	106.30%	-32.24%	-6.20%	62.41%	-	-
Horiz. %	139.46%	281.57%	212.95%	103.22%	152.35%	162.41%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Equity
Net Worth	1,342,971	1,194,075	1,125,211	898,802	727,598	641,588	527,898	16.82%
YoY %	12.47%	6.12%	25.19%	23.53%	13.41%	21.54%	-	-
Horiz. %	254.40%	226.19%	213.15%	170.26%	137.83%	121.54%	100.00%	-
NOSH	618,880	618,692	618,248	299,600	294,574	300,509	277,549	14.28%
YoY %	0.03%	0.07%	106.36%	1.71%	-1.97%	8.27%	-	-
Horiz. %	222.98%	222.91%	222.75%	107.94%	106.13%	108.27%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Ratio Analysis
NP Margin	9.73%	6.40%	8.38%	13.28%	8.30%	7.61%	7.74%	-
YoY %	52.03%	-23.63%	-36.90%	60.00%	9.07%	-1.68%	-	-
Horiz. %	125.71%	82.69%	108.27%	171.58%	107.24%	98.32%	100.00%	-
ROE	16.80%	11.43%	15.19%	26.11%	16.68%	15.31%	17.10%	-
YoY %	46.98%	-24.75%	-41.82%	56.53%	8.95%	-10.47%	-	-
Horiz. %	98.25%	66.84%	88.83%	152.69%	97.54%	89.53%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Per Share
RPS	383.21	352.52	335.46	593.68	493.35	421.41	423.37	-1.64%
YoY %	8.71%	5.09%	-43.49%	20.34%	17.07%	-0.46%	-	-
Horiz. %	90.51%	83.27%	79.24%	140.23%	116.53%	99.54%	100.00%	-
EPS	36.46	22.07	27.65	78.34	41.20	32.68	32.51	1.92%
YoY %	65.20%	-20.18%	-64.71%	90.15%	26.07%	0.52%	-	-
Horiz. %	112.15%	67.89%	85.05%	240.97%	126.73%	100.52%	100.00%	-
DPS	9.00	11.00	10.42	14.50	11.10	9.39	5.75	7.74%
YoY %	-18.18%	5.57%	-28.14%	30.63%	18.21%	63.30%	-	-
Horiz. %	156.52%	191.30%	181.22%	252.17%	193.04%	163.30%	100.00%	-
NAPS	2.17	1.93	1.82	3.00	2.47	2.135	1.902	2.21%
YoY %	12.44%	6.04%	-39.33%	21.46%	15.69%	12.25%	-	-
Horiz. %	114.09%	101.47%	95.69%	157.73%	129.86%	112.25%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 299,600
RPS	28.88	26.56	25.26	21.66	17.70	15.42	14.31	12.40%
YoY %	8.73%	5.15%	16.62%	22.37%	14.79%	7.76%	-	-
Horiz. %	201.82%	185.60%	176.52%	151.36%	123.69%	107.76%	100.00%	-
EPS	2.75	1.66	2.08	2.86	1.48	1.20	1.10	16.48%
YoY %	65.66%	-20.19%	-27.27%	93.24%	23.33%	9.09%	-	-
Horiz. %	250.00%	150.91%	189.09%	260.00%	134.55%	109.09%	100.00%	-
DPS	0.68	0.83	0.78	0.52	0.40	0.34	0.19	23.65%
YoY %	-18.07%	6.41%	50.00%	30.00%	17.65%	78.95%	-	-
Horiz. %	357.89%	436.84%	410.53%	273.68%	210.53%	178.95%	100.00%	-
NAPS	0.1636	0.1454	0.137	0.1095	0.0886	0.0781	0.0643	16.82%
YoY %	12.52%	6.13%	25.11%	23.59%	13.44%	21.46%	-	-
Horiz. %	254.43%	226.13%	213.06%	170.30%	137.79%	121.46%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	-
Price	5.49	4.87	4.89	11.32	4.48	5.05	8.85	-
P/RPS	1.43	1.38	1.46	1.91	0.91	1.20	2.09	-6.12%
YoY %	3.62%	-5.48%	-23.56%	109.89%	-24.17%	-42.58%	-	-
Horiz. %	68.42%	66.03%	69.86%	91.39%	43.54%	57.42%	100.00%	-
P/EPS	15.06	22.07	17.68	14.45	10.87	15.45	27.22	-9.38%
YoY %	-31.76%	24.83%	22.35%	32.93%	-29.64%	-43.24%	-	-
Horiz. %	55.33%	81.08%	64.95%	53.09%	39.93%	56.76%	100.00%	-
EY	6.64	4.53	5.65	6.92	9.20	6.47	3.67	10.37%
YoY %	46.58%	-19.82%	-18.35%	-24.78%	42.19%	76.29%	-	-
Horiz. %	180.93%	123.43%	153.95%	188.56%	250.68%	176.29%	100.00%	-
DY	1.64	2.26	2.13	1.28	2.48	1.86	0.65	16.66%
YoY %	-27.43%	6.10%	66.41%	-48.39%	33.33%	186.15%	-	-
Horiz. %	252.31%	347.69%	327.69%	196.92%	381.54%	286.15%	100.00%	-
P/NAPS	2.53	2.52	2.69	3.77	1.81	2.37	4.65	-9.63%
YoY %	0.40%	-6.32%	-28.65%	108.29%	-23.63%	-49.03%	-	-
Horiz. %	54.41%	54.19%	57.85%	81.08%	38.92%	50.97%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	14/03/13	15/03/12	16/03/11	17/03/10	07/04/09	03/04/08	04/04/07	-
Price	5.41	4.92	5.28	12.56	4.98	3.98	8.95	-
P/RPS	1.41	1.40	1.57	2.12	1.01	0.94	2.11	-6.49%
YoY %	0.71%	-10.83%	-25.94%	109.90%	7.45%	-55.45%	-	-
Horiz. %	66.82%	66.35%	74.41%	100.47%	47.87%	44.55%	100.00%	-
P/EPS	14.84	22.30	19.09	16.03	12.09	12.18	27.53	-9.77%
YoY %	-33.45%	16.82%	19.09%	32.59%	-0.74%	-55.76%	-	-
Horiz. %	53.90%	81.00%	69.34%	58.23%	43.92%	44.24%	100.00%	-
EY	6.74	4.48	5.24	6.24	8.27	8.21	3.63	10.85%
YoY %	50.45%	-14.50%	-16.03%	-24.55%	0.73%	126.17%	-	-
Horiz. %	185.67%	123.42%	144.35%	171.90%	227.82%	226.17%	100.00%	-
DY	1.66	2.24	1.97	1.15	2.23	2.36	0.64	17.19%
YoY %	-25.89%	13.71%	71.30%	-48.43%	-5.51%	268.75%	-	-
Horiz. %	259.38%	350.00%	307.81%	179.69%	348.44%	368.75%	100.00%	-
P/NAPS	2.49	2.55	2.90	4.19	2.02	1.86	4.71	-10.06%
YoY %	-2.35%	-12.07%	-30.79%	107.43%	8.60%	-60.51%	-	-
Horiz. %	52.87%	54.14%	61.57%	88.96%	42.89%	39.49%	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