[TOPGLOV] QoQ Cumulative Quarter Result on 28-Feb-2021 [#2]

Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 120.0%
YoY- 2201.43%
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 1,584,120 16,402,950 14,286,559 10,123,815 4,759,253 7,236,317 4,127,201 -47.15%
PBT 258,845 10,142,680 9,413,164 6,809,658 3,095,525 2,301,400 677,846 -47.33%
Tax -56,472 -2,157,835 -2,059,775 -1,520,695 -690,336 -397,585 -100,044 -31.67%
NP 202,373 7,984,845 7,353,389 5,288,963 2,405,189 1,903,815 577,802 -50.28%
-
NP to SH 185,718 7,870,874 7,262,927 5,226,762 2,375,775 1,866,999 575,004 -52.89%
-
Tax Rate 21.82% 21.27% 21.88% 22.33% 22.30% 17.28% 14.76% -
Total Cost 1,381,747 8,418,105 6,933,170 4,834,852 2,354,064 5,332,502 3,549,399 -46.65%
-
Net Worth 5,605,702 6,005,904 6,883,963 6,939,965 5,530,804 4,940,287 3,302,584 42.24%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 96,097 5,213,124 3,337,922 3,365,076 1,322,583 958,091 256,014 -47.93%
Div Payout % 51.74% 66.23% 45.96% 64.38% 55.67% 51.32% 44.52% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 5,605,702 6,005,904 6,883,963 6,939,965 5,530,804 4,940,287 3,302,584 42.24%
NOSH 8,207,017 8,206,864 8,206,550 8,069,727 8,196,499 2,708,825 2,607,765 114.60%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 12.78% 48.68% 51.47% 52.24% 50.54% 26.31% 14.00% -
ROE 3.31% 131.05% 105.51% 75.31% 42.96% 37.79% 17.41% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 19.78 204.84 178.48 125.45 59.37 89.35 161.21 -75.27%
EPS 2.32 97.88 90.22 64.77 29.64 23.31 22.46 -77.95%
DPS 1.20 65.10 41.70 41.70 16.50 11.83 10.00 -75.63%
NAPS 0.70 0.75 0.86 0.86 0.69 0.61 1.29 -33.44%
Adjusted Per Share Value based on latest NOSH - 8,020,623
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 19.30 199.81 174.03 123.32 57.97 88.15 50.27 -47.14%
EPS 2.26 95.88 88.47 63.67 28.94 22.74 7.00 -52.90%
DPS 1.17 63.50 40.66 40.99 16.11 11.67 3.12 -47.96%
NAPS 0.6829 0.7316 0.8386 0.8454 0.6737 0.6018 0.4023 42.25%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 2.93 4.00 5.18 5.24 7.12 26.28 13.30 -
P/RPS 14.81 1.95 2.90 4.18 11.99 29.41 8.25 47.65%
P/EPS 126.34 4.07 5.71 8.09 24.02 114.00 59.22 65.64%
EY 0.79 24.57 17.52 12.36 4.16 0.88 1.69 -39.74%
DY 0.41 16.28 8.05 7.96 2.32 0.45 0.75 -33.11%
P/NAPS 4.19 5.33 6.02 6.09 10.32 43.08 10.31 -45.10%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 10/12/21 17/09/21 09/06/21 09/03/21 09/12/20 17/09/20 11/06/20 -
Price 2.16 3.06 4.88 5.19 6.84 7.79 17.36 -
P/RPS 10.92 1.49 2.73 4.14 11.52 8.72 10.77 0.92%
P/EPS 93.14 3.11 5.38 8.01 23.08 33.79 77.29 13.22%
EY 1.07 32.12 18.59 12.48 4.33 2.96 1.29 -11.70%
DY 0.56 21.27 8.55 8.03 2.41 1.52 0.58 -2.31%
P/NAPS 3.09 4.08 5.67 6.03 9.91 12.77 13.46 -62.47%

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