[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2021 [#3]

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Cumulative Result
Revenue	3,033,417	1,584,120	16,402,950	14,286,559	10,123,815	4,759,253	7,236,317	-44.07%
YoY %	91.49%	-90.34%	14.81%	41.12%	112.72%	-34.23%	-	-
Horiz. %	41.92%	21.89%	226.68%	197.43%	139.90%	65.77%	100.00%	-
PBT	371,119	258,845	10,142,680	9,413,164	6,809,658	3,095,525	2,301,400	-70.47%
YoY %	43.37%	-97.45%	7.75%	38.23%	119.98%	34.51%	-	-
Horiz. %	16.13%	11.25%	440.72%	409.02%	295.89%	134.51%	100.00%	-
Tax	-66,411	-56,472	-2,157,835	-2,059,775	-1,520,695	-690,336	-397,585	-69.76%
YoY %	-17.60%	97.38%	-4.76%	-35.45%	-120.28%	-73.63%	-	-
Horiz. %	16.70%	14.20%	542.74%	518.07%	382.48%	173.63%	100.00%	-
NP	304,708	202,373	7,984,845	7,353,389	5,288,963	2,405,189	1,903,815	-70.62%
YoY %	50.57%	-97.47%	8.59%	39.03%	119.90%	26.34%	-	-
Horiz. %	16.01%	10.63%	419.41%	386.24%	277.81%	126.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	273,266	185,718	7,870,874	7,262,927	5,226,762	2,375,775	1,866,999	-72.32%
YoY %	47.14%	-97.64%	8.37%	38.96%	120.00%	27.25%	-	-
Horiz. %	14.64%	9.95%	421.58%	389.02%	279.96%	127.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.89%	21.82%	21.27%	21.88%	22.33%	22.30%	17.28%	-
YoY %	-18.01%	2.59%	-2.79%	-2.02%	0.13%	29.05%	-	-
Horiz. %	103.53%	126.27%	123.09%	126.62%	129.22%	129.05%	100.00%	-
Total Cost	2,728,709	1,381,747	8,418,105	6,933,170	4,834,852	2,354,064	5,332,502	-36.10%
YoY %	97.48%	-83.59%	21.42%	43.40%	105.38%	-55.85%	-	-
Horiz. %	51.17%	25.91%	157.86%	130.02%	90.67%	44.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	5,530,804	4,940,287	8.81%
YoY %	0.00%	-6.66%	-12.76%	-0.81%	25.48%	11.95%	-	-
Horiz. %	113.47%	113.47%	121.57%	139.34%	140.48%	111.95%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Dividend
Div	96,098	96,097	5,213,124	3,337,922	3,365,076	1,322,583	958,091	-78.50%
YoY %	0.00%	-98.16%	56.18%	-0.81%	154.43%	38.04%	-	-
Horiz. %	10.03%	10.03%	544.12%	348.39%	351.23%	138.04%	100.00%	-
Div Payout %	35.17%	51.74%	66.23%	45.96%	64.38%	55.67%	51.32%	-
YoY %	-32.03%	-21.88%	44.10%	-28.61%	15.65%	8.48%	-	-
Horiz. %	68.53%	100.82%	129.05%	89.56%	125.45%	108.48%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Equity
Net Worth	5,605,724	5,605,702	6,005,904	6,883,963	6,939,965	5,530,804	4,940,287	8.81%
YoY %	0.00%	-6.66%	-12.76%	-0.81%	25.48%	11.95%	-	-
Horiz. %	113.47%	113.47%	121.57%	139.34%	140.48%	111.95%	100.00%	-
NOSH	8,207,076	8,207,017	8,206,864	8,206,550	8,069,727	8,196,499	2,708,825	109.80%
YoY %	0.00%	0.00%	0.00%	1.70%	-1.55%	202.59%	-	-
Horiz. %	302.98%	302.97%	302.97%	302.96%	297.91%	302.59%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Ratio Analysis
NP Margin	10.05%	12.78%	48.68%	51.47%	52.24%	50.54%	26.31%	-
YoY %	-21.36%	-73.75%	-5.42%	-1.47%	3.36%	92.09%	-	-
Horiz. %	38.20%	48.57%	185.02%	195.63%	198.56%	192.09%	100.00%	-
ROE	4.87%	3.31%	131.05%	105.51%	75.31%	42.96%	37.79%	-
YoY %	47.13%	-97.47%	24.21%	40.10%	75.30%	13.68%	-	-
Horiz. %	12.89%	8.76%	346.78%	279.20%	199.29%	113.68%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Per Share
RPS	37.88	19.78	204.84	178.48	125.45	59.37	89.35	-43.65%
YoY %	91.51%	-90.34%	14.77%	42.27%	111.30%	-33.55%	-	-
Horiz. %	42.40%	22.14%	229.26%	199.75%	140.40%	66.45%	100.00%	-
EPS	3.41	2.32	97.88	90.22	64.77	29.64	23.31	-72.33%
YoY %	46.98%	-97.63%	8.49%	39.29%	118.52%	27.16%	-	-
Horiz. %	14.63%	9.95%	419.91%	387.04%	277.86%	127.16%	100.00%	-
DPS	1.20	1.20	65.10	41.70	41.70	16.50	11.83	-78.34%
YoY %	0.00%	-98.16%	56.12%	0.00%	152.73%	39.48%	-	-
Horiz. %	10.14%	10.14%	550.30%	352.49%	352.49%	139.48%	100.00%	-
NAPS	0.70	0.70	0.75	0.86	0.86	0.69	0.61	9.63%
YoY %	0.00%	-6.67%	-12.79%	0.00%	24.64%	13.11%	-	-
Horiz. %	114.75%	114.75%	122.95%	140.98%	140.98%	113.11%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Adjusted Per Share Value based on latest NOSH - 8,206,550
RPS	36.93	19.29	199.70	173.93	123.25	57.94	88.10	-44.07%
YoY %	91.45%	-90.34%	14.82%	41.12%	112.72%	-34.23%	-	-
Horiz. %	41.92%	21.90%	226.67%	197.42%	139.90%	65.77%	100.00%	-
EPS	3.33	2.26	95.83	88.42	63.63	28.92	22.73	-72.30%
YoY %	47.35%	-97.64%	8.38%	38.96%	120.02%	27.23%	-	-
Horiz. %	14.65%	9.94%	421.60%	389.00%	279.94%	127.23%	100.00%	-
DPS	1.17	1.17	63.47	40.64	40.97	16.10	11.66	-78.49%
YoY %	0.00%	-98.16%	56.18%	-0.81%	154.47%	38.08%	-	-
Horiz. %	10.03%	10.03%	544.34%	348.54%	351.37%	138.08%	100.00%	-
NAPS	0.6825	0.6825	0.7312	0.8381	0.8449	0.6734	0.6015	8.81%
YoY %	0.00%	-6.66%	-12.76%	-0.80%	25.47%	11.95%	-	-
Horiz. %	113.47%	113.47%	121.56%	139.33%	140.47%	111.95%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/22	30/11/21	30/08/21	31/05/21	26/02/21	30/11/20	28/08/20	-
Price	2.05	2.93	4.00	5.18	5.24	7.12	26.28	-
P/RPS	5.41	14.81	1.95	2.90	4.18	11.99	29.41	-67.75%
YoY %	-63.47%	659.49%	-32.76%	-30.62%	-65.14%	-59.23%	-	-
Horiz. %	18.40%	50.36%	6.63%	9.86%	14.21%	40.77%	100.00%	-
P/EPS	60.08	126.34	4.07	5.71	8.09	24.02	114.00	-34.83%
YoY %	-52.45%	3,004.18%	-28.72%	-29.42%	-66.32%	-78.93%	-	-
Horiz. %	52.70%	110.82%	3.57%	5.01%	7.10%	21.07%	100.00%	-
EY	1.66	0.79	24.57	17.52	12.36	4.16	0.88	52.84%
YoY %	110.13%	-96.78%	40.24%	41.75%	197.12%	372.73%	-	-
Horiz. %	188.64%	89.77%	2,792.05%	1,990.91%	1,404.55%	472.73%	100.00%	-
DY	0.59	0.41	16.28	8.05	7.96	2.32	0.45	19.85%
YoY %	43.90%	-97.48%	102.24%	1.13%	243.10%	415.56%	-	-
Horiz. %	131.11%	91.11%	3,617.78%	1,788.89%	1,768.89%	515.56%	100.00%	-
P/NAPS	2.93	4.19	5.33	6.02	6.09	10.32	43.08	-83.41%
YoY %	-30.07%	-21.39%	-11.46%	-1.15%	-40.99%	-76.04%	-	-
Horiz. %	6.80%	9.73%	12.37%	13.97%	14.14%	23.96%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Price Multiplier on Announcement Date
Date	09/03/22	10/12/21	17/09/21	09/06/21	09/03/21	09/12/20	17/09/20	-
Price	1.68	2.16	3.06	4.88	5.19	6.84	7.79	-
P/RPS	4.44	10.92	1.49	2.73	4.14	11.52	8.72	-36.31%
YoY %	-59.34%	632.89%	-45.42%	-34.06%	-64.06%	32.11%	-	-
Horiz. %	50.92%	125.23%	17.09%	31.31%	47.48%	132.11%	100.00%	-
P/EPS	49.23	93.14	3.11	5.38	8.01	23.08	33.79	28.60%
YoY %	-47.14%	2,894.86%	-42.19%	-32.83%	-65.29%	-31.70%	-	-
Horiz. %	145.69%	275.64%	9.20%	15.92%	23.71%	68.30%	100.00%	-
EY	2.03	1.07	32.12	18.59	12.48	4.33	2.96	-22.28%
YoY %	89.72%	-96.67%	72.78%	48.96%	188.22%	46.28%	-	-
Horiz. %	68.58%	36.15%	1,085.14%	628.04%	421.62%	146.28%	100.00%	-
DY	0.71	0.56	21.27	8.55	8.03	2.41	1.52	-39.88%
YoY %	26.79%	-97.37%	148.77%	6.48%	233.20%	58.55%	-	-
Horiz. %	46.71%	36.84%	1,399.34%	562.50%	528.29%	158.55%	100.00%	-
P/NAPS	2.40	3.09	4.08	5.67	6.03	9.91	12.77	-67.28%
YoY %	-22.33%	-24.26%	-28.04%	-5.97%	-39.15%	-22.40%	-	-
Horiz. %	18.79%	24.20%	31.95%	44.40%	47.22%	77.60%	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