[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2019 [#4]

Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-Aug-2019 [#4]
Profit Trend
QoQ- 27.56%
YoY- -14.54%
View:
Show?
Cumulative Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 4,127,201 2,438,877 1,209,100 4,801,759 3,612,165 2,421,930 1,261,965 120.17%
PBT 677,846 255,826 125,452 430,748 349,588 267,349 141,879 183.39%
Tax -100,044 -28,057 -13,695 -57,136 -56,052 -49,001 -30,208 122.02%
NP 577,802 227,769 111,757 373,612 293,536 218,348 111,671 198.85%
-
NP to SH 575,004 227,109 111,426 370,564 290,512 215,847 110,055 200.79%
-
Tax Rate 14.76% 10.97% 10.92% 13.26% 16.03% 18.33% 21.29% -
Total Cost 3,549,399 2,211,108 1,097,343 4,428,147 3,318,629 2,203,582 1,150,294 111.80%
-
Net Worth 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 2,503,271 2,477,618 21.09%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div 256,014 - - 192,044 89,402 - - -
Div Payout % 44.52% - - 51.82% 30.77% - - -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 2,503,271 2,477,618 21.09%
NOSH 2,607,765 2,562,387 2,560,589 2,560,589 2,560,587 2,560,581 2,560,536 1.22%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 14.00% 9.34% 9.24% 7.78% 8.13% 9.02% 8.85% -
ROE 17.41% 5.72% 4.32% 15.23% 11.72% 8.62% 4.44% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 161.21 95.26 47.32 187.53 141.41 94.82 49.41 119.82%
EPS 22.46 8.87 4.36 14.47 11.37 8.45 4.31 200.27%
DPS 10.00 0.00 0.00 7.50 3.50 0.00 0.00 -
NAPS 1.29 1.55 1.01 0.95 0.97 0.98 0.97 20.91%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 50.27 29.71 14.73 58.49 44.00 29.50 15.37 120.17%
EPS 7.00 2.77 1.36 4.51 3.54 2.63 1.34 200.76%
DPS 3.12 0.00 0.00 2.34 1.09 0.00 0.00 -
NAPS 0.4023 0.4834 0.3143 0.2963 0.3018 0.3049 0.3018 21.10%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 13.30 5.64 4.50 4.75 5.05 4.54 5.97 -
P/RPS 8.25 5.92 9.51 2.53 3.57 4.79 12.08 -22.43%
P/EPS 59.22 63.58 103.19 32.82 44.40 53.73 138.56 -43.23%
EY 1.69 1.57 0.97 3.05 2.25 1.86 0.72 76.52%
DY 0.75 0.00 0.00 1.58 0.69 0.00 0.00 -
P/NAPS 10.31 3.64 4.46 5.00 5.21 4.63 6.15 41.07%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 11/06/20 19/03/20 17/12/19 26/09/19 18/06/19 22/03/19 17/12/18 -
Price 17.36 5.85 4.43 4.68 4.71 4.43 5.74 -
P/RPS 10.77 6.14 9.36 2.50 3.33 4.67 11.62 -4.93%
P/EPS 77.29 65.95 101.58 32.34 41.41 52.43 133.22 -30.41%
EY 1.29 1.52 0.98 3.09 2.41 1.91 0.75 43.50%
DY 0.58 0.00 0.00 1.60 0.74 0.00 0.00 -
P/NAPS 13.46 3.77 4.39 4.93 4.86 4.52 5.92 72.82%

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