[TOPGLOV] YoY TTM Result on 30-Nov-2009 [#1]

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
TTM Result
Revenue	2,344,186	2,117,250	2,098,641	1,615,301	1,427,524	1,256,977	1,092,208	13.56%
YoY %	10.72%	0.89%	29.92%	13.15%	13.57%	15.09%	-	-
Horiz. %	214.63%	193.85%	192.15%	147.89%	130.70%	115.09%	100.00%	-
PBT	269,494	142,629	262,723	265,337	143,365	124,349	99,678	18.01%
YoY %	88.95%	-45.71%	-0.99%	85.08%	15.29%	24.75%	-	-
Horiz. %	270.36%	143.09%	263.57%	266.19%	143.83%	124.75%	100.00%	-
Tax	-35,768	-31,375	-42,527	-65,234	-30,534	-31,012	-14,061	16.82%
YoY %	-14.00%	26.22%	34.81%	-113.64%	1.54%	-120.55%	-	-
Horiz. %	254.38%	223.13%	302.45%	463.94%	217.15%	220.55%	100.00%	-
NP	233,726	111,254	220,196	200,103	112,831	93,337	85,617	18.20%
YoY %	110.08%	-49.48%	10.04%	77.35%	20.89%	9.02%	-	-
Horiz. %	272.99%	129.94%	257.19%	233.72%	131.79%	109.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,786	108,473	216,073	200,182	114,841	94,098	84,878	17.95%
YoY %	110.92%	-49.80%	7.94%	74.31%	22.04%	10.86%	-	-
Horiz. %	269.55%	127.80%	254.57%	235.85%	135.30%	110.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.27%	22.00%	16.19%	24.59%	21.30%	24.94%	14.11%	-
YoY %	-39.68%	35.89%	-34.16%	15.45%	-14.60%	76.75%	-	-
Horiz. %	94.05%	155.92%	114.74%	174.27%	150.96%	176.75%	100.00%	-
Total Cost	2,110,460	2,005,996	1,878,445	1,415,198	1,314,693	1,163,640	1,006,591	13.11%
YoY %	5.21%	6.79%	32.73%	7.64%	12.98%	15.60%	-	-
Horiz. %	209.66%	199.29%	186.61%	140.59%	130.61%	115.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,342,924	1,187,981	1,174,871	594,421	710,860	645,644	192,447	38.19%
YoY %	13.04%	1.12%	97.65%	-16.38%	10.10%	235.49%	-	-
Horiz. %	697.81%	617.30%	610.49%	308.88%	369.38%	335.49%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	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 %	24.33%	62.69%	29.80%	21.41%	28.48%	29.99%	18.80%	-
YoY %	-61.19%	110.37%	39.19%	-24.82%	-5.04%	59.52%	-	-
Horiz. %	129.41%	333.46%	158.51%	113.88%	151.49%	159.52%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	1,342,924	1,187,981	1,174,871	594,421	710,860	645,644	192,447	38.19%
YoY %	13.04%	1.12%	97.65%	-16.38%	10.10%	235.49%	-	-
Horiz. %	697.81%	617.30%	610.49%	308.88%	369.38%	335.49%	100.00%	-
NOSH	618,858	618,740	618,353	297,210	294,474	300,439	192,447	21.47%
YoY %	0.02%	0.06%	108.05%	0.93%	-1.99%	56.12%	-	-
Horiz. %	321.57%	321.51%	321.31%	154.44%	153.02%	156.12%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	9.97%	5.25%	10.49%	12.39%	7.90%	7.43%	7.84%	-
YoY %	89.90%	-49.95%	-15.33%	56.84%	6.33%	-5.23%	-	-
Horiz. %	127.17%	66.96%	133.80%	158.04%	100.77%	94.77%	100.00%	-
ROE	17.04%	9.13%	18.39%	33.68%	16.16%	14.57%	44.10%	-
YoY %	86.64%	-50.35%	-45.40%	108.42%	10.91%	-66.96%	-	-
Horiz. %	38.64%	20.70%	41.70%	76.37%	36.64%	33.04%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	378.79	342.19	339.39	543.49	484.77	418.38	567.53	-6.51%
YoY %	10.70%	0.83%	-37.55%	12.11%	15.87%	-26.28%	-	-
Horiz. %	66.74%	60.29%	59.80%	95.76%	85.42%	73.72%	100.00%	-
EPS	36.97	17.53	34.94	67.35	39.00	31.32	44.10	-2.89%
YoY %	110.90%	-49.83%	-48.12%	72.69%	24.52%	-28.98%	-	-
Horiz. %	83.83%	39.75%	79.23%	152.72%	88.44%	71.02%	100.00%	-
DPS	9.00	11.00	10.41	14.50	11.11	9.39	8.33	1.29%
YoY %	-18.18%	5.67%	-28.21%	30.51%	18.32%	12.73%	-	-
Horiz. %	108.04%	132.05%	124.97%	174.07%	133.37%	112.73%	100.00%	-
NAPS	2.17	1.92	1.90	2.00	2.414	2.149	1.00	13.76%
YoY %	13.02%	1.05%	-5.00%	-17.15%	12.33%	114.90%	-	-
Horiz. %	217.00%	192.00%	190.00%	200.00%	241.40%	214.90%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 297,210
RPS	29.98	27.07	26.84	20.66	18.25	16.07	13.97	13.55%
YoY %	10.75%	0.86%	29.91%	13.21%	13.57%	15.03%	-	-
Horiz. %	214.60%	193.77%	192.13%	147.89%	130.64%	115.03%	100.00%	-
EPS	2.93	1.39	2.76	2.56	1.47	1.20	1.09	17.89%
YoY %	110.79%	-49.64%	7.81%	74.15%	22.50%	10.09%	-	-
Horiz. %	268.81%	127.52%	253.21%	234.86%	134.86%	110.09%	100.00%	-
DPS	0.71	0.87	0.82	0.55	0.42	0.36	0.20	23.48%
YoY %	-18.39%	6.10%	49.09%	30.95%	16.67%	80.00%	-	-
Horiz. %	355.00%	435.00%	410.00%	275.00%	210.00%	180.00%	100.00%	-
NAPS	0.1717	0.1519	0.1502	0.076	0.0909	0.0826	0.0246	38.20%
YoY %	13.03%	1.13%	97.63%	-16.39%	10.05%	235.77%	-	-
Horiz. %	697.97%	617.48%	610.57%	308.94%	369.51%	335.77%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	5.64	4.61	5.70	9.15	3.68	5.85	12.90	-
P/RPS	1.49	1.35	1.68	1.68	0.76	1.40	2.27	-6.77%
YoY %	10.37%	-19.64%	0.00%	121.05%	-45.71%	-38.33%	-	-
Horiz. %	65.64%	59.47%	74.01%	74.01%	33.48%	61.67%	100.00%	-
P/EPS	15.26	26.30	16.31	13.59	9.44	18.68	29.25	-10.26%
YoY %	-41.98%	61.25%	20.01%	43.96%	-49.46%	-36.14%	-	-
Horiz. %	52.17%	89.91%	55.76%	46.46%	32.27%	63.86%	100.00%	-
EY	6.55	3.80	6.13	7.36	10.60	5.35	3.42	11.42%
YoY %	72.37%	-38.01%	-16.71%	-30.57%	98.13%	56.43%	-	-
Horiz. %	191.52%	111.11%	179.24%	215.20%	309.94%	156.43%	100.00%	-
DY	1.60	2.39	1.83	1.58	3.02	1.61	0.65	16.18%
YoY %	-33.05%	30.60%	15.82%	-47.68%	87.58%	147.69%	-	-
Horiz. %	246.15%	367.69%	281.54%	243.08%	464.62%	247.69%	100.00%	-
P/NAPS	2.60	2.40	3.00	4.58	1.52	2.72	12.90	-23.41%
YoY %	8.33%	-20.00%	-34.50%	201.32%	-44.12%	-78.91%	-	-
Horiz. %	20.16%	18.60%	23.26%	35.50%	11.78%	21.09%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	13/12/12	16/12/11	15/12/10	16/12/09	06/01/09	03/01/08	04/01/07	-
Price	5.70	4.44	5.45	9.50	4.02	6.50	13.80	-
P/RPS	1.50	1.30	1.61	1.75	0.83	1.55	2.43	-7.71%
YoY %	15.38%	-19.25%	-8.00%	110.84%	-46.45%	-36.21%	-	-
Horiz. %	61.73%	53.50%	66.26%	72.02%	34.16%	63.79%	100.00%	-
P/EPS	15.42	25.33	15.60	14.10	10.31	20.75	31.29	-11.11%
YoY %	-39.12%	62.37%	10.64%	36.76%	-50.31%	-33.68%	-	-
Horiz. %	49.28%	80.95%	49.86%	45.06%	32.95%	66.32%	100.00%	-
EY	6.49	3.95	6.41	7.09	9.70	4.82	3.20	12.49%
YoY %	64.30%	-38.38%	-9.59%	-26.91%	101.24%	50.63%	-	-
Horiz. %	202.81%	123.44%	200.31%	221.56%	303.12%	150.62%	100.00%	-
DY	1.58	2.48	1.91	1.53	2.76	1.45	0.60	17.49%
YoY %	-36.29%	29.84%	24.84%	-44.57%	90.34%	141.67%	-	-
Horiz. %	263.33%	413.33%	318.33%	255.00%	460.00%	241.67%	100.00%	-
P/NAPS	2.63	2.31	2.87	4.75	1.67	3.02	13.80	-24.12%
YoY %	13.85%	-19.51%	-39.58%	184.43%	-44.70%	-78.12%	-	-
Horiz. %	19.06%	16.74%	20.80%	34.42%	12.10%	21.88%	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