[TOPGLOV] QoQ Annualized Quarter Result on 30-Nov-2021 [#1]

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Annualized Quarter Result
Revenue	5,572,507	5,997,414	6,066,834	6,336,480	16,402,950	19,048,745	20,247,630	-57.58%
YoY %	-7.08%	-1.14%	-4.26%	-61.37%	-13.89%	-5.92%	-	-
Horiz. %	27.52%	29.62%	29.96%	31.29%	81.01%	94.08%	100.00%	-
PBT	365,478	546,010	742,238	1,035,380	10,142,680	12,550,885	13,619,316	-90.97%
YoY %	-33.06%	-26.44%	-28.31%	-89.79%	-19.19%	-7.84%	-	-
Horiz. %	2.68%	4.01%	5.45%	7.60%	74.47%	92.16%	100.00%	-
Tax	-73,232	-100,700	-132,822	-225,888	-2,157,835	-2,746,366	-3,041,390	-91.60%
YoY %	27.28%	24.18%	41.20%	89.53%	21.43%	9.70%	-	-
Horiz. %	2.41%	3.31%	4.37%	7.43%	70.95%	90.30%	100.00%	-
NP	292,246	445,310	609,416	809,492	7,984,845	9,804,518	10,577,926	-90.80%
YoY %	-34.37%	-26.93%	-24.72%	-89.86%	-18.56%	-7.31%	-	-
Horiz. %	2.76%	4.21%	5.76%	7.65%	75.49%	92.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,972	384,744	546,532	742,872	7,870,874	9,683,902	10,453,524	-91.95%
YoY %	-38.67%	-29.60%	-26.43%	-90.56%	-18.72%	-7.36%	-	-
Horiz. %	2.26%	3.68%	5.23%	7.11%	75.29%	92.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.04%	18.44%	17.89%	21.82%	21.27%	21.88%	22.33%	-
YoY %	8.68%	3.07%	-18.01%	2.59%	-2.79%	-2.02%	-	-
Horiz. %	89.74%	82.58%	80.12%	97.72%	95.25%	97.98%	100.00%	-
Total Cost	5,280,261	5,552,104	5,457,418	5,526,988	8,418,105	9,244,226	9,669,704	-33.11%
YoY %	-4.90%	1.73%	-1.26%	-34.34%	-8.94%	-4.40%	-	-
Horiz. %	54.61%	57.42%	56.44%	57.16%	87.06%	95.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,813	5,605,771	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	-13.23%
YoY %	0.00%	0.00%	0.00%	-6.66%	-12.76%	-0.81%	-	-
Horiz. %	80.78%	80.78%	80.77%	80.77%	86.54%	99.19%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Dividend
Div	96,099	128,131	192,196	384,391	5,213,124	4,450,562	6,730,152	-94.06%
YoY %	-25.00%	-33.33%	-50.00%	-92.63%	17.13%	-33.87%	-	-
Horiz. %	1.43%	1.90%	2.86%	5.71%	77.46%	66.13%	100.00%	-
Div Payout %	40.73%	33.30%	35.17%	51.74%	66.23%	45.96%	64.38%	-
YoY %	22.31%	-5.32%	-32.03%	-21.88%	44.10%	-28.61%	-	-
Horiz. %	63.26%	51.72%	54.63%	80.37%	102.87%	71.39%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Equity
Net Worth	5,605,813	5,605,771	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	-13.23%
YoY %	0.00%	0.00%	0.00%	-6.66%	-12.76%	-0.81%	-	-
Horiz. %	80.78%	80.78%	80.77%	80.77%	86.54%	99.19%	100.00%	-
NOSH	8,207,105	8,207,105	8,207,076	8,207,017	8,206,864	8,206,550	8,069,727	1.12%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.70%	-	-
Horiz. %	101.70%	101.70%	101.70%	101.70%	101.70%	101.70%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Ratio Analysis
NP Margin	5.24%	7.43%	10.05%	12.78%	48.68%	51.47%	52.24%	-
YoY %	-29.48%	-26.07%	-21.36%	-73.75%	-5.42%	-1.47%	-	-
Horiz. %	10.03%	14.22%	19.24%	24.46%	93.19%	98.53%	100.00%	-
ROE	4.21%	6.86%	9.75%	13.25%	131.05%	140.67%	150.63%	-
YoY %	-38.63%	-29.64%	-26.42%	-89.89%	-6.84%	-6.61%	-	-
Horiz. %	2.79%	4.55%	6.47%	8.80%	87.00%	93.39%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Per Share
RPS	69.58	74.89	75.76	79.13	204.84	237.97	250.91	-57.37%
YoY %	-7.09%	-1.15%	-4.26%	-61.37%	-13.92%	-5.16%	-	-
Horiz. %	27.73%	29.85%	30.19%	31.54%	81.64%	94.84%	100.00%	-
EPS	2.95	4.80	6.82	9.28	97.88	120.29	129.54	-91.91%
YoY %	-38.54%	-29.62%	-26.51%	-90.52%	-18.63%	-7.14%	-	-
Horiz. %	2.28%	3.71%	5.26%	7.16%	75.56%	92.86%	100.00%	-
DPS	1.20	1.60	2.40	4.80	65.10	55.60	83.40	-94.03%
YoY %	-25.00%	-33.33%	-50.00%	-92.63%	17.09%	-33.33%	-	-
Horiz. %	1.44%	1.92%	2.88%	5.76%	78.06%	66.67%	100.00%	-
NAPS	0.70	0.70	0.70	0.70	0.75	0.86	0.86	-12.79%
YoY %	0.00%	0.00%	0.00%	-6.67%	-12.79%	0.00%	-	-
Horiz. %	81.40%	81.40%	81.40%	81.40%	87.21%	100.00%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Adjusted Per Share Value based on latest NOSH - 8,207,017
RPS	67.86	73.04	73.88	77.17	199.76	231.98	246.58	-57.59%
YoY %	-7.09%	-1.14%	-4.26%	-61.37%	-13.89%	-5.92%	-	-
Horiz. %	27.52%	29.62%	29.96%	31.30%	81.01%	94.08%	100.00%	-
EPS	2.87	4.69	6.66	9.05	95.85	117.93	127.31	-91.96%
YoY %	-38.81%	-29.58%	-26.41%	-90.56%	-18.72%	-7.37%	-	-
Horiz. %	2.25%	3.68%	5.23%	7.11%	75.29%	92.63%	100.00%	-
DPS	1.17	1.56	2.34	4.68	63.49	54.20	81.96	-94.06%
YoY %	-25.00%	-33.33%	-50.00%	-92.63%	17.14%	-33.87%	-	-
Horiz. %	1.43%	1.90%	2.86%	5.71%	77.46%	66.13%	100.00%	-
NAPS	0.6827	0.6827	0.6827	0.6827	0.7314	0.8384	0.8452	-13.23%
YoY %	0.00%	0.00%	0.00%	-6.66%	-12.76%	-0.80%	-	-
Horiz. %	80.77%	80.77%	80.77%	80.77%	86.54%	99.20%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/22	31/05/22	28/02/22	30/11/21	30/08/21	31/05/21	26/02/21	-
Price	0.805	1.40	2.05	2.93	4.00	5.18	5.24	-
P/RPS	1.16	1.87	2.71	3.70	1.95	2.18	2.09	-32.39%
YoY %	-37.97%	-31.00%	-26.76%	89.74%	-10.55%	4.31%	-	-
Horiz. %	55.50%	89.47%	129.67%	177.03%	93.30%	104.31%	100.00%	-
P/EPS	27.32	29.14	30.04	31.59	4.07	4.28	4.05	255.77%
YoY %	-6.25%	-3.00%	-4.91%	676.17%	-4.91%	5.68%	-	-
Horiz. %	674.57%	719.51%	741.73%	780.00%	100.49%	105.68%	100.00%	-
EY	3.66	3.43	3.33	3.17	24.57	23.36	24.72	-71.91%
YoY %	6.71%	3.00%	5.05%	-87.10%	5.18%	-5.50%	-	-
Horiz. %	14.81%	13.88%	13.47%	12.82%	99.39%	94.50%	100.00%	-
DY	1.49	1.14	1.17	1.64	16.28	10.73	15.92	-79.29%
YoY %	30.70%	-2.56%	-28.66%	-89.93%	51.72%	-32.60%	-	-
Horiz. %	9.36%	7.16%	7.35%	10.30%	102.26%	67.40%	100.00%	-
P/NAPS	1.15	2.00	2.93	4.19	5.33	6.02	6.09	-66.98%
YoY %	-42.50%	-31.74%	-30.07%	-21.39%	-11.46%	-1.15%	-	-
Horiz. %	18.88%	32.84%	48.11%	68.80%	87.52%	98.85%	100.00%	-

	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	CAGR
Price Multiplier on Announcement Date
Date	20/09/22	09/06/22	09/03/22	10/12/21	17/09/21	09/06/21	09/03/21	-
Price	0.705	1.22	1.68	2.16	3.06	4.88	5.19	-
P/RPS	1.01	1.63	2.22	2.73	1.49	2.05	2.07	-37.94%
YoY %	-38.04%	-26.58%	-18.68%	83.22%	-27.32%	-0.97%	-	-
Horiz. %	48.79%	78.74%	107.25%	131.88%	71.98%	99.03%	100.00%	-
P/EPS	23.93	25.39	24.62	23.28	3.11	4.03	4.01	227.93%
YoY %	-5.75%	3.13%	5.76%	648.55%	-22.83%	0.50%	-	-
Horiz. %	596.76%	633.17%	613.97%	580.55%	77.56%	100.50%	100.00%	-
EY	4.18	3.94	4.06	4.29	32.12	24.79	24.96	-69.51%
YoY %	6.09%	-2.96%	-5.36%	-86.64%	29.57%	-0.68%	-	-
Horiz. %	16.75%	15.79%	16.27%	17.19%	128.69%	99.32%	100.00%	-
DY	1.70	1.31	1.43	2.22	21.27	11.39	16.07	-77.54%
YoY %	29.77%	-8.39%	-35.59%	-89.56%	86.74%	-29.12%	-	-
Horiz. %	10.58%	8.15%	8.90%	13.81%	132.36%	70.88%	100.00%	-
P/NAPS	1.01	1.74	2.40	3.09	4.08	5.67	6.03	-69.51%
YoY %	-41.95%	-27.50%	-22.33%	-24.26%	-28.04%	-5.97%	-	-
Horiz. %	16.75%	28.86%	39.80%	51.24%	67.66%	94.03%	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