[TOPGLOV] YoY TTM 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
TTM Result
Revenue	2,372,400	2,248,965	2,053,466	1,962,560	1,469,097	1,320,960	1,228,802	11.57%
YoY %	5.49%	9.52%	4.63%	33.59%	11.21%	7.50%	-	-
Horiz. %	193.07%	183.02%	167.11%	159.71%	119.56%	107.50%	100.00%	-
PBT	241,771	209,134	151,494	343,303	180,827	127,594	110,297	13.96%
YoY %	15.61%	38.05%	-55.87%	89.85%	41.72%	15.68%	-	-
Horiz. %	219.20%	189.61%	137.35%	311.25%	163.95%	115.68%	100.00%	-
Tax	-24,216	-40,819	-16,955	-84,134	-42,832	-31,849	-15,074	8.21%
YoY %	40.67%	-140.75%	79.85%	-96.43%	-34.48%	-111.28%	-	-
Horiz. %	160.65%	270.79%	112.48%	558.14%	284.14%	211.28%	100.00%	-
NP	217,555	168,315	134,539	259,169	137,995	95,745	95,223	14.74%
YoY %	29.25%	25.10%	-48.09%	87.81%	44.13%	0.55%	-	-
Horiz. %	228.47%	176.76%	141.29%	272.17%	144.92%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,107	164,731	132,070	257,028	137,432	98,401	94,909	14.32%
YoY %	28.76%	24.73%	-48.62%	87.02%	39.67%	3.68%	-	-
Horiz. %	223.48%	173.57%	139.15%	270.82%	144.80%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.02%	19.52%	11.19%	24.51%	23.69%	24.96%	13.67%	-
YoY %	-48.67%	74.44%	-54.35%	3.46%	-5.09%	82.59%	-	-
Horiz. %	73.30%	142.79%	81.86%	179.30%	173.30%	182.59%	100.00%	-
Total Cost	2,154,845	2,080,650	1,918,927	1,703,391	1,331,102	1,225,215	1,133,579	11.28%
YoY %	3.57%	8.43%	12.65%	27.97%	8.64%	8.08%	-	-
Horiz. %	190.09%	183.55%	169.28%	150.27%	117.42%	108.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,344,431	1,206,086	1,125,278	907,799	798,550	629,933	602,281	14.30%
YoY %	11.47%	7.18%	23.96%	13.68%	26.77%	4.59%	-	-
Horiz. %	223.22%	200.25%	186.84%	150.73%	132.59%	104.59%	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	99,027	37,089	74,125	43,404	38,287	31,275	21,262	29.19%
YoY %	167.00%	-49.96%	70.78%	13.36%	22.42%	47.09%	-	-
Horiz. %	465.75%	174.44%	348.63%	204.14%	180.07%	147.09%	100.00%	-
Div Payout %	46.69%	22.51%	56.13%	16.89%	27.86%	31.78%	22.40%	-
YoY %	107.42%	-59.90%	232.33%	-39.38%	-12.33%	41.88%	-	-
Horiz. %	208.44%	100.49%	250.58%	75.40%	124.38%	141.88%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	1,344,431	1,206,086	1,125,278	907,799	798,550	629,933	602,281	14.30%
YoY %	11.47%	7.18%	23.96%	13.68%	26.77%	4.59%	-	-
Horiz. %	223.22%	200.25%	186.84%	150.73%	132.59%	104.59%	100.00%	-
NOSH	619,553	618,505	618,285	302,599	294,668	300,957	299,791	12.84%
YoY %	0.17%	0.04%	104.32%	2.69%	-2.09%	0.39%	-	-
Horiz. %	206.66%	206.31%	206.24%	100.94%	98.29%	100.39%	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	9.17%	7.48%	6.55%	13.21%	9.39%	7.25%	7.75%	-
YoY %	22.59%	14.20%	-50.42%	40.68%	29.52%	-6.45%	-	-
Horiz. %	118.32%	96.52%	84.52%	170.45%	121.16%	93.55%	100.00%	-
ROE	15.78%	13.66%	11.74%	28.31%	17.21%	15.62%	15.76%	-
YoY %	15.52%	16.35%	-58.53%	64.50%	10.18%	-0.89%	-	-
Horiz. %	100.13%	86.68%	74.49%	179.63%	109.20%	99.11%	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	382.92	363.61	332.12	648.57	498.56	438.92	409.89	-1.12%
YoY %	5.31%	9.48%	-48.79%	30.09%	13.59%	7.08%	-	-
Horiz. %	93.42%	88.71%	81.03%	158.23%	121.63%	107.08%	100.00%	-
EPS	34.24	26.63	21.36	84.94	46.64	32.70	31.66	1.31%
YoY %	28.58%	24.67%	-74.85%	82.12%	42.63%	3.28%	-	-
Horiz. %	108.15%	84.11%	67.47%	268.29%	147.32%	103.28%	100.00%	-
DPS	16.00	6.00	12.00	14.34	13.00	10.39	7.09	14.51%
YoY %	166.67%	-50.00%	-16.32%	10.31%	25.12%	46.54%	-	-
Horiz. %	225.67%	84.63%	169.25%	202.26%	183.36%	146.54%	100.00%	-
NAPS	2.17	1.95	1.82	3.00	2.71	2.0931	2.009	1.29%
YoY %	11.28%	7.14%	-39.33%	10.70%	29.47%	4.19%	-	-
Horiz. %	108.01%	97.06%	90.59%	149.33%	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	30.34	28.76	26.26	25.10	18.79	16.89	15.71	11.58%
YoY %	5.49%	9.52%	4.62%	33.58%	11.25%	7.51%	-	-
Horiz. %	193.13%	183.07%	167.15%	159.77%	119.61%	107.51%	100.00%	-
EPS	2.71	2.11	1.69	3.29	1.76	1.26	1.21	14.36%
YoY %	28.44%	24.85%	-48.63%	86.93%	39.68%	4.13%	-	-
Horiz. %	223.97%	174.38%	139.67%	271.90%	145.45%	104.13%	100.00%	-
DPS	1.27	0.47	0.95	0.56	0.49	0.40	0.27	29.41%
YoY %	170.21%	-50.53%	69.64%	14.29%	22.50%	48.15%	-	-
Horiz. %	470.37%	174.07%	351.85%	207.41%	181.48%	148.15%	100.00%	-
NAPS	0.1719	0.1542	0.1439	0.1161	0.1021	0.0806	0.077	14.30%
YoY %	11.48%	7.16%	23.94%	13.71%	26.67%	4.68%	-	-
Horiz. %	223.25%	200.26%	186.88%	150.78%	132.60%	104.68%	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	1.67	1.23	1.57	1.89	1.17	1.03	2.11	-3.81%
YoY %	35.77%	-21.66%	-16.93%	61.54%	13.59%	-51.18%	-	-
Horiz. %	79.15%	58.29%	74.41%	89.57%	55.45%	48.82%	100.00%	-
P/EPS	18.64	16.78	24.34	14.46	12.54	13.82	27.32	-6.16%
YoY %	11.08%	-31.06%	68.33%	15.31%	-9.26%	-49.41%	-	-
Horiz. %	68.23%	61.42%	89.09%	52.93%	45.90%	50.59%	100.00%	-
EY	5.37	5.96	4.11	6.92	7.97	7.23	3.66	6.59%
YoY %	-9.90%	45.01%	-40.61%	-13.17%	10.24%	97.54%	-	-
Horiz. %	146.72%	162.84%	112.30%	189.07%	217.76%	197.54%	100.00%	-
DY	2.51	1.34	2.31	1.17	2.22	2.30	0.82	20.47%
YoY %	87.31%	-41.99%	97.44%	-47.30%	-3.48%	180.49%	-	-
Horiz. %	306.10%	163.41%	281.71%	142.68%	270.73%	280.49%	100.00%	-
P/NAPS	2.94	2.29	2.86	4.09	2.16	2.16	4.31	-6.17%
YoY %	28.38%	-19.93%	-30.07%	89.35%	0.00%	-49.88%	-	-
Horiz. %	68.21%	53.13%	66.36%	94.90%	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	1.66	1.28	1.58	1.98	1.30	0.96	2.04	-3.37%
YoY %	29.69%	-18.99%	-20.20%	52.31%	35.42%	-52.94%	-	-
Horiz. %	81.37%	62.75%	77.45%	97.06%	63.73%	47.06%	100.00%	-
P/EPS	18.55	17.50	24.62	15.12	13.94	12.85	26.38	-5.69%
YoY %	6.00%	-28.92%	62.83%	8.46%	8.48%	-51.29%	-	-
Horiz. %	70.32%	66.34%	93.33%	57.32%	52.84%	48.71%	100.00%	-
EY	5.39	5.72	4.06	6.62	7.18	7.78	3.79	6.03%
YoY %	-5.77%	40.89%	-38.67%	-7.80%	-7.71%	105.28%	-	-
Horiz. %	142.22%	150.92%	107.12%	174.67%	189.45%	205.28%	100.00%	-
DY	2.52	1.29	2.28	1.12	2.00	2.47	0.85	19.83%
YoY %	95.35%	-43.42%	103.57%	-44.00%	-19.03%	190.59%	-	-
Horiz. %	296.47%	151.76%	268.24%	131.76%	235.29%	290.59%	100.00%	-
P/NAPS	2.93	2.39	2.89	4.28	2.40	2.01	4.16	-5.66%
YoY %	22.59%	-17.30%	-32.48%	78.33%	19.40%	-51.68%	-	-
Horiz. %	70.43%	57.45%	69.47%	102.88%	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