[TOPGLOV] QoQ Quarter Result on 2013-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 548,271 573,986 548,159 604,082 576,418 584,575 607,325 -6.61% QoQ % -4.48% 4.71% -9.26% 4.80% -1.40% -3.75% - Horiz. % 90.28% 94.51% 90.26% 99.47% 94.91% 96.25% 100.00%
PBT 50,109 61,840 67,059 43,373 61,389 70,383 66,626 -17.34% QoQ % -18.97% -7.78% 54.61% -29.35% -12.78% 5.64% - Horiz. % 75.21% 92.82% 100.65% 65.10% 92.14% 105.64% 100.00%
Tax -7,889 -9,894 -15,997 -1,828 -10,063 -11,487 -838 347.68% QoQ % 20.26% 38.15% -775.11% 81.83% 12.40% -1,270.76% - Horiz. % 941.41% 1,180.67% 1,908.95% 218.14% 1,200.84% 1,370.76% 100.00%
NP 42,220 51,946 51,062 41,545 51,326 58,896 65,788 -25.66% QoQ % -18.72% 1.73% 22.91% -19.06% -12.85% -10.48% - Horiz. % 64.18% 78.96% 77.62% 63.15% 78.02% 89.52% 100.00%
NP to SH 41,554 50,277 48,422 40,271 50,315 57,492 64,029 -25.10% QoQ % -17.35% 3.83% 20.24% -19.96% -12.48% -10.21% - Horiz. % 64.90% 78.52% 75.63% 62.89% 78.58% 89.79% 100.00%
Tax Rate 15.74 % 16.00 % 23.86 % 4.21 % 16.39 % 16.32 % 1.26 % 440.88% QoQ % -1.63% -32.94% 466.75% -74.31% 0.43% 1,195.24% - Horiz. % 1,249.21% 1,269.84% 1,893.65% 334.13% 1,300.79% 1,295.24% 100.00%
Total Cost 506,051 522,040 497,097 562,537 525,092 525,679 541,537 -4.43% QoQ % -3.06% 5.02% -11.63% 7.13% -0.11% -2.93% - Horiz. % 93.45% 96.40% 91.79% 103.88% 96.96% 97.07% 100.00%
Net Worth 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 3.72% QoQ % -5.59% 6.37% 0.14% 0.11% 0.00% 4.90% - Horiz. % 105.62% 111.87% 105.17% 105.02% 104.91% 104.90% 100.00%
Dividend 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - 55,838 43,368 - - 55,658 - QoQ % 0.00% 0.00% 28.75% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.32% 77.92% 0.00% 0.00% 100.00%
Div Payout % - % - % 115.32 % 107.69 % - % - % 86.93 % - QoQ % 0.00% 0.00% 7.09% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 132.66% 123.88% 0.00% 0.00% 100.00%
Equity 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 1,352,055 1,432,057 1,346,330 1,344,431 1,342,971 1,342,924 1,280,154 3.72% QoQ % -5.59% 6.37% 0.14% 0.11% 0.00% 4.90% - Horiz. % 105.62% 111.87% 105.17% 105.02% 104.91% 104.90% 100.00%
NOSH 620,208 619,938 620,428 619,553 618,880 618,858 618,432 0.19% QoQ % 0.04% -0.08% 0.14% 0.11% 0.00% 0.07% - Horiz. % 100.29% 100.24% 100.32% 100.18% 100.07% 100.07% 100.00%
Ratio Analysis 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 7.70 % 9.05 % 9.32 % 6.88 % 8.90 % 10.08 % 10.83 % -20.39% QoQ % -14.92% -2.90% 35.47% -22.70% -11.71% -6.93% - Horiz. % 71.10% 83.56% 86.06% 63.53% 82.18% 93.07% 100.00%
ROE 3.07 % 3.51 % 3.60 % 3.00 % 3.75 % 4.28 % 5.00 % -27.82% QoQ % -12.54% -2.50% 20.00% -20.00% -12.38% -14.40% - Horiz. % 61.40% 70.20% 72.00% 60.00% 75.00% 85.60% 100.00%
Per Share 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 88.40 92.59 88.35 97.50 93.14 94.46 98.20 -6.79% QoQ % -4.53% 4.80% -9.38% 4.68% -1.40% -3.81% - Horiz. % 90.02% 94.29% 89.97% 99.29% 94.85% 96.19% 100.00%
EPS 6.70 8.11 7.81 6.50 8.13 9.29 10.35 -25.23% QoQ % -17.39% 3.84% 20.15% -20.05% -12.49% -10.24% - Horiz. % 64.73% 78.36% 75.46% 62.80% 78.55% 89.76% 100.00%
DPS 0.00 0.00 9.00 7.00 0.00 0.00 9.00 - QoQ % 0.00% 0.00% 28.57% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 77.78% 0.00% 0.00% 100.00%
NAPS 2.1800 2.3100 2.1700 2.1700 2.1700 2.1700 2.0700 3.52% QoQ % -5.63% 6.45% 0.00% 0.00% 0.00% 4.83% - Horiz. % 105.31% 111.59% 104.83% 104.83% 104.83% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 6.68 6.99 6.68 7.36 7.02 7.12 7.40 -6.61% QoQ % -4.43% 4.64% -9.24% 4.84% -1.40% -3.78% - Horiz. % 90.27% 94.46% 90.27% 99.46% 94.86% 96.22% 100.00%
EPS 0.51 0.61 0.59 0.49 0.61 0.70 0.78 -24.73% QoQ % -16.39% 3.39% 20.41% -19.67% -12.86% -10.26% - Horiz. % 65.38% 78.21% 75.64% 62.82% 78.21% 89.74% 100.00%
DPS 0.00 0.00 0.68 0.53 0.00 0.00 0.68 - QoQ % 0.00% 0.00% 28.30% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 77.94% 0.00% 0.00% 100.00%
NAPS 0.1647 0.1745 0.1640 0.1638 0.1636 0.1636 0.1560 3.69% QoQ % -5.62% 6.40% 0.12% 0.12% 0.00% 4.87% - Horiz. % 105.58% 111.86% 105.13% 105.00% 104.87% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 5.7700 5.7200 6.1400 6.3800 5.4900 5.6400 5.2900 -
P/RPS 6.53 6.18 6.95 6.54 5.89 5.97 5.39 13.68% QoQ % 5.66% -11.08% 6.27% 11.04% -1.34% 10.76% - Horiz. % 121.15% 114.66% 128.94% 121.34% 109.28% 110.76% 100.00%
P/EPS 86.12 70.53 78.67 98.15 67.53 60.71 51.09 41.77% QoQ % 22.10% -10.35% -19.85% 45.34% 11.23% 18.83% - Horiz. % 168.57% 138.05% 153.98% 192.11% 132.18% 118.83% 100.00%
EY 1.16 1.42 1.27 1.02 1.48 1.65 1.96 -29.58% QoQ % -18.31% 11.81% 24.51% -31.08% -10.30% -15.82% - Horiz. % 59.18% 72.45% 64.80% 52.04% 75.51% 84.18% 100.00%
DY 0.00 0.00 1.47 1.10 0.00 0.00 1.70 - QoQ % 0.00% 0.00% 33.64% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 86.47% 64.71% 0.00% 0.00% 100.00%
P/NAPS 2.65 2.48 2.83 2.94 2.53 2.60 2.56 2.34% QoQ % 6.85% -12.37% -3.74% 16.21% -2.69% 1.56% - Horiz. % 103.52% 96.88% 110.55% 114.84% 98.83% 101.56% 100.00%
Price Multiplier on Announcement Date 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 20/03/14 17/12/13 11/10/13 13/06/13 14/03/13 13/12/12 11/10/12 -
Price 5.2800 5.8000 6.1500 6.3500 5.4100 5.7000 5.1500 -
P/RPS 5.97 6.26 6.96 6.51 5.81 6.03 5.24 9.11% QoQ % -4.63% -10.06% 6.91% 12.05% -3.65% 15.08% - Horiz. % 113.93% 119.47% 132.82% 124.24% 110.88% 115.08% 100.00%
P/EPS 78.81 71.52 78.80 97.69 66.54 61.36 49.74 36.02% QoQ % 10.19% -9.24% -19.34% 46.81% 8.44% 23.36% - Horiz. % 158.44% 143.79% 158.42% 196.40% 133.78% 123.36% 100.00%
EY 1.27 1.40 1.27 1.02 1.50 1.63 2.01 -26.43% QoQ % -9.29% 10.24% 24.51% -32.00% -7.98% -18.91% - Horiz. % 63.18% 69.65% 63.18% 50.75% 74.63% 81.09% 100.00%
DY 0.00 0.00 1.46 1.10 0.00 0.00 1.75 - QoQ % 0.00% 0.00% 32.73% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 83.43% 62.86% 0.00% 0.00% 100.00%
P/NAPS 2.42 2.51 2.83 2.93 2.49 2.63 2.49 -1.89% QoQ % -3.59% -11.31% -3.41% 17.67% -5.32% 5.62% - Horiz. % 97.19% 100.80% 113.65% 117.67% 100.00% 105.62% 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
TopGlove3Q13PressRelease.pdf 
