[TOPGLOV] QoQ Quarter Result on 2013-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 573,986 548,159 604,082 576,418 584,575 607,325 603,295 -3.26% QoQ % 4.71% -9.26% 4.80% -1.40% -3.75% 0.67% - Horiz. % 95.14% 90.86% 100.13% 95.54% 96.90% 100.67% 100.00%
PBT 61,840 67,059 43,373 61,389 70,383 66,626 63,683 -1.94% QoQ % -7.78% 54.61% -29.35% -12.78% 5.64% 4.62% - Horiz. % 97.11% 105.30% 68.11% 96.40% 110.52% 104.62% 100.00%
Tax -9,894 -15,997 -1,828 -10,063 -11,487 -838 -8,837 7.82% QoQ % 38.15% -775.11% 81.83% 12.40% -1,270.76% 90.52% - Horiz. % 111.96% 181.02% 20.69% 113.87% 129.99% 9.48% 100.00%
NP 51,946 51,062 41,545 51,326 58,896 65,788 54,846 -3.55% QoQ % 1.73% 22.91% -19.06% -12.85% -10.48% 19.95% - Horiz. % 94.71% 93.10% 75.75% 93.58% 107.38% 119.95% 100.00%
NP to SH 50,277 48,422 40,271 50,315 57,492 64,029 53,810 -4.42% QoQ % 3.83% 20.24% -19.96% -12.48% -10.21% 18.99% - Horiz. % 93.43% 89.99% 74.84% 93.50% 106.84% 118.99% 100.00%
Tax Rate 16.00 % 23.86 % 4.21 % 16.39 % 16.32 % 1.26 % 13.88 % 9.93% QoQ % -32.94% 466.75% -74.31% 0.43% 1,195.24% -90.92% - Horiz. % 115.27% 171.90% 30.33% 118.08% 117.58% 9.08% 100.00%
Total Cost 522,040 497,097 562,537 525,092 525,679 541,537 548,449 -3.23% QoQ % 5.02% -11.63% 7.13% -0.11% -2.93% -1.26% - Horiz. % 95.18% 90.64% 102.57% 95.74% 95.85% 98.74% 100.00%
Net Worth 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 1,206,086 12.12% QoQ % 6.37% 0.14% 0.11% 0.00% 4.90% 6.14% - Horiz. % 118.74% 111.63% 111.47% 111.35% 111.35% 106.14% 100.00%
Dividend 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - 55,838 43,368 - - 55,658 43,295 - QoQ % 0.00% 28.75% 0.00% 0.00% 0.00% 28.56% - Horiz. % 0.00% 128.97% 100.17% 0.00% 0.00% 128.56% 100.00%
Div Payout % - % 115.32 % 107.69 % - % - % 86.93 % 80.46 % - QoQ % 0.00% 7.09% 0.00% 0.00% 0.00% 8.04% - Horiz. % 0.00% 143.33% 133.84% 0.00% 0.00% 108.04% 100.00%
Equity 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 1,206,086 12.12% QoQ % 6.37% 0.14% 0.11% 0.00% 4.90% 6.14% - Horiz. % 118.74% 111.63% 111.47% 111.35% 111.35% 106.14% 100.00%
NOSH 619,938 620,428 619,553 618,880 618,858 618,432 618,505 0.15% QoQ % -0.08% 0.14% 0.11% 0.00% 0.07% -0.01% - Horiz. % 100.23% 100.31% 100.17% 100.06% 100.06% 99.99% 100.00%
Ratio Analysis 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 9.05 % 9.32 % 6.88 % 8.90 % 10.08 % 10.83 % 9.09 % -0.29% QoQ % -2.90% 35.47% -22.70% -11.71% -6.93% 19.14% - Horiz. % 99.56% 102.53% 75.69% 97.91% 110.89% 119.14% 100.00%
ROE 3.51 % 3.60 % 3.00 % 3.75 % 4.28 % 5.00 % 4.46 % -14.75% QoQ % -2.50% 20.00% -20.00% -12.38% -14.40% 12.11% - Horiz. % 78.70% 80.72% 67.26% 84.08% 95.96% 112.11% 100.00%
Per Share 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 92.59 88.35 97.50 93.14 94.46 98.20 97.54 -3.41% QoQ % 4.80% -9.38% 4.68% -1.40% -3.81% 0.68% - Horiz. % 94.93% 90.58% 99.96% 95.49% 96.84% 100.68% 100.00%
EPS 8.11 7.81 6.50 8.13 9.29 10.35 8.70 -4.57% QoQ % 3.84% 20.15% -20.05% -12.49% -10.24% 18.97% - Horiz. % 93.22% 89.77% 74.71% 93.45% 106.78% 118.97% 100.00%
DPS 0.00 9.00 7.00 0.00 0.00 9.00 7.00 - QoQ % 0.00% 28.57% 0.00% 0.00% 0.00% 28.57% - Horiz. % 0.00% 128.57% 100.00% 0.00% 0.00% 128.57% 100.00%
NAPS 2.3100 2.1700 2.1700 2.1700 2.1700 2.0700 1.9500 11.95% QoQ % 6.45% 0.00% 0.00% 0.00% 4.83% 6.15% - Horiz. % 118.46% 111.28% 111.28% 111.28% 111.28% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 6.99 6.68 7.36 7.02 7.12 7.40 7.35 -3.29% QoQ % 4.64% -9.24% 4.84% -1.40% -3.78% 0.68% - Horiz. % 95.10% 90.88% 100.14% 95.51% 96.87% 100.68% 100.00%
EPS 0.61 0.59 0.49 0.61 0.70 0.78 0.66 -5.11% QoQ % 3.39% 20.41% -19.67% -12.86% -10.26% 18.18% - Horiz. % 92.42% 89.39% 74.24% 92.42% 106.06% 118.18% 100.00%
DPS 0.00 0.68 0.53 0.00 0.00 0.68 0.53 - QoQ % 0.00% 28.30% 0.00% 0.00% 0.00% 28.30% - Horiz. % 0.00% 128.30% 100.00% 0.00% 0.00% 128.30% 100.00%
NAPS 0.1745 0.1640 0.1638 0.1636 0.1636 0.1560 0.1469 12.15% QoQ % 6.40% 0.12% 0.12% 0.00% 4.87% 6.19% - Horiz. % 118.79% 111.64% 111.50% 111.37% 111.37% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 5.7200 6.1400 6.3800 5.4900 5.6400 5.2900 4.4700 -
P/RPS 6.18 6.95 6.54 5.89 5.97 5.39 4.58 22.09% QoQ % -11.08% 6.27% 11.04% -1.34% 10.76% 17.69% - Horiz. % 134.93% 151.75% 142.79% 128.60% 130.35% 117.69% 100.00%
P/EPS 70.53 78.67 98.15 67.53 60.71 51.09 51.38 23.49% QoQ % -10.35% -19.85% 45.34% 11.23% 18.83% -0.56% - Horiz. % 137.27% 153.11% 191.03% 131.43% 118.16% 99.44% 100.00%
EY 1.42 1.27 1.02 1.48 1.65 1.96 1.95 -19.04% QoQ % 11.81% 24.51% -31.08% -10.30% -15.82% 0.51% - Horiz. % 72.82% 65.13% 52.31% 75.90% 84.62% 100.51% 100.00%
DY 0.00 1.47 1.10 0.00 0.00 1.70 1.57 - QoQ % 0.00% 33.64% 0.00% 0.00% 0.00% 8.28% - Horiz. % 0.00% 93.63% 70.06% 0.00% 0.00% 108.28% 100.00%
P/NAPS 2.48 2.83 2.94 2.53 2.60 2.56 2.29 5.45% QoQ % -12.37% -3.74% 16.21% -2.69% 1.56% 11.79% - Horiz. % 108.30% 123.58% 128.38% 110.48% 113.54% 111.79% 100.00%
Price Multiplier on Announcement Date 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 14/06/12 -
Price 5.8000 6.1500 6.3500 5.4100 5.7000 5.1500 4.6600 -
P/RPS 6.26 6.96 6.51 5.81 6.03 5.24 4.78 19.68% QoQ % -10.06% 6.91% 12.05% -3.65% 15.08% 9.62% - Horiz. % 130.96% 145.61% 136.19% 121.55% 126.15% 109.62% 100.00%
P/EPS 71.52 78.80 97.69 66.54 61.36 49.74 53.56 21.24% QoQ % -9.24% -19.34% 46.81% 8.44% 23.36% -7.13% - Horiz. % 133.53% 147.12% 182.39% 124.23% 114.56% 92.87% 100.00%
EY 1.40 1.27 1.02 1.50 1.63 2.01 1.87 -17.54% QoQ % 10.24% 24.51% -32.00% -7.98% -18.91% 7.49% - Horiz. % 74.87% 67.91% 54.55% 80.21% 87.17% 107.49% 100.00%
DY 0.00 1.46 1.10 0.00 0.00 1.75 1.50 - QoQ % 0.00% 32.73% 0.00% 0.00% 0.00% 16.67% - Horiz. % 0.00% 97.33% 73.33% 0.00% 0.00% 116.67% 100.00%
P/NAPS 2.51 2.83 2.93 2.49 2.63 2.49 2.39 3.32% QoQ % -11.31% -3.41% 17.67% -5.32% 5.62% 4.18% - Horiz. % 105.02% 118.41% 122.59% 104.18% 110.04% 104.18% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TopGlove_FinancialResults_2QFY2013.pdf 
