[TOPGLOV] QoQ Annualized Quarter Result on 31-Aug-2020 [#4]

Announcement Date
17-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-Aug-2020 [#4]
Profit Trend
QoQ- 143.52%
YoY- 403.83%
View:
Show?
Annualized Quarter Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 19,048,745 20,247,630 19,037,012 7,236,317 5,502,934 4,877,754 4,836,400 149.19%
PBT 12,550,885 13,619,316 12,382,100 2,301,400 903,794 511,652 501,808 753.57%
Tax -2,746,366 -3,041,390 -2,761,344 -397,585 -133,392 -56,114 -54,780 1256.40%
NP 9,804,518 10,577,926 9,620,756 1,903,815 770,402 455,538 447,028 682.06%
-
NP to SH 9,683,902 10,453,524 9,503,100 1,866,999 766,672 454,218 445,704 677.18%
-
Tax Rate 21.88% 22.33% 22.30% 17.28% 14.76% 10.97% 10.92% -
Total Cost 9,244,226 9,669,704 9,416,256 5,332,502 4,732,532 4,422,216 4,389,372 64.22%
-
Net Worth 6,883,963 6,939,965 5,530,804 4,940,287 3,302,584 3,968,221 2,580,559 92.23%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div 4,450,562 6,730,152 5,290,334 958,091 341,352 - - -
Div Payout % 45.96% 64.38% 55.67% 51.32% 44.52% - - -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 6,883,963 6,939,965 5,530,804 4,940,287 3,302,584 3,968,221 2,580,559 92.23%
NOSH 8,206,550 8,069,727 8,196,499 2,708,825 2,607,765 2,562,387 2,560,589 117.22%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin 51.47% 52.24% 50.54% 26.31% 14.00% 9.34% 9.24% -
ROE 140.67% 150.63% 171.82% 37.79% 23.21% 11.45% 17.27% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 237.97 250.91 237.50 89.35 214.95 190.53 189.29 16.46%
EPS 120.29 129.54 118.56 23.31 29.95 17.74 17.44 261.91%
DPS 55.60 83.40 66.00 11.83 13.33 0.00 0.00 -
NAPS 0.86 0.86 0.69 0.61 1.29 1.55 1.01 -10.15%
Adjusted Per Share Value based on latest NOSH - 2,708,825
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 231.97 246.57 231.83 88.12 67.01 59.40 58.90 149.18%
EPS 117.93 127.30 115.73 22.74 9.34 5.53 5.43 676.96%
DPS 54.20 81.96 64.43 11.67 4.16 0.00 0.00 -
NAPS 0.8383 0.8451 0.6735 0.6016 0.4022 0.4832 0.3143 92.21%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 5.18 5.24 7.12 26.28 13.30 5.64 4.50 -
P/RPS 2.18 2.09 3.00 29.41 6.19 2.96 2.38 -5.67%
P/EPS 4.28 4.05 6.01 114.00 44.41 31.79 25.80 -69.77%
EY 23.36 24.72 16.65 0.88 2.25 3.15 3.88 230.58%
DY 10.73 15.92 9.27 0.45 1.00 0.00 0.00 -
P/NAPS 6.02 6.09 10.32 43.08 10.31 3.64 4.46 22.11%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 09/06/21 09/03/21 09/12/20 17/09/20 11/06/20 19/03/20 17/12/19 -
Price 4.88 5.19 6.84 7.79 17.36 5.85 4.43 -
P/RPS 2.05 2.07 2.88 8.72 8.08 3.07 2.34 -8.43%
P/EPS 4.03 4.01 5.77 33.79 57.97 32.97 25.40 -70.65%
EY 24.79 24.96 17.33 2.96 1.73 3.03 3.94 240.43%
DY 11.39 16.07 9.65 1.52 0.77 0.00 0.00 -
P/NAPS 5.67 6.03 9.91 12.77 13.46 3.77 4.39 18.57%

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