[TOPGLOV] QoQ Annualized Quarter Result on 29-Feb-2020 [#2]

Announcement Date
19-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
29-Feb-2020 [#2]
Profit Trend
QoQ- 1.91%
YoY- 5.22%
View:
Show?
Annualized Quarter Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 19,037,012 7,236,317 5,502,934 4,877,754 4,836,400 4,801,759 4,816,220 149.36%
PBT 12,382,100 2,301,400 903,794 511,652 501,808 430,748 466,117 784.99%
Tax -2,761,344 -397,585 -133,392 -56,114 -54,780 -57,136 -74,736 1002.05%
NP 9,620,756 1,903,815 770,402 455,538 447,028 373,612 391,381 740.50%
-
NP to SH 9,503,100 1,866,999 766,672 454,218 445,704 370,564 387,349 739.41%
-
Tax Rate 22.30% 17.28% 14.76% 10.97% 10.92% 13.26% 16.03% -
Total Cost 9,416,256 5,332,502 4,732,532 4,422,216 4,389,372 4,428,147 4,424,838 65.21%
-
Net Worth 5,530,804 4,940,287 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 70.55%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div 5,290,334 958,091 341,352 - - 192,044 119,203 1144.88%
Div Payout % 55.67% 51.32% 44.52% - - 51.82% 30.77% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 5,530,804 4,940,287 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 70.55%
NOSH 8,196,499 2,708,825 2,607,765 2,562,387 2,560,589 2,560,589 2,560,587 116.73%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 50.54% 26.31% 14.00% 9.34% 9.24% 7.78% 8.13% -
ROE 171.82% 37.79% 23.21% 11.45% 17.27% 15.23% 15.63% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 237.50 89.35 214.95 190.53 189.29 187.53 188.55 16.58%
EPS 118.56 23.31 29.95 17.74 17.44 14.47 15.16 292.52%
DPS 66.00 11.83 13.33 0.00 0.00 7.50 4.67 481.73%
NAPS 0.69 0.61 1.29 1.55 1.01 0.95 0.97 -20.26%
Adjusted Per Share Value based on latest NOSH - 2,562,387
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 231.85 88.13 67.02 59.41 58.90 58.48 58.66 149.35%
EPS 115.74 22.74 9.34 5.53 5.43 4.51 4.72 739.13%
DPS 64.43 11.67 4.16 0.00 0.00 2.34 1.45 1145.88%
NAPS 0.6736 0.6017 0.4022 0.4833 0.3143 0.2963 0.3018 70.53%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 7.12 26.28 13.30 5.64 4.50 4.75 5.05 -
P/RPS 3.00 29.41 6.19 2.96 2.38 2.53 2.68 7.78%
P/EPS 6.01 114.00 44.41 31.79 25.80 32.82 33.30 -67.96%
EY 16.65 0.88 2.25 3.15 3.88 3.05 3.00 212.49%
DY 9.27 0.45 1.00 0.00 0.00 1.58 0.92 364.55%
P/NAPS 10.32 43.08 10.31 3.64 4.46 5.00 5.21 57.52%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 09/12/20 17/09/20 11/06/20 19/03/20 17/12/19 26/09/19 18/06/19 -
Price 6.84 7.79 17.36 5.85 4.43 4.68 4.71 -
P/RPS 2.88 8.72 8.08 3.07 2.34 2.50 2.50 9.86%
P/EPS 5.77 33.79 57.97 32.97 25.40 32.34 31.06 -67.34%
EY 17.33 2.96 1.73 3.03 3.94 3.09 3.22 206.17%
DY 9.65 1.52 0.77 0.00 0.00 1.60 0.99 354.42%
P/NAPS 9.91 12.77 13.46 3.77 4.39 4.93 4.86 60.59%

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

Post a Comment