[TOPGLOV] QoQ Quarter Result on 30-Nov-2018 [#1]

Announcement Date
17-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
30-Nov-2018 [#1]
Profit Trend
QoQ- 8.33%
YoY- 4.37%
View:
Show?
Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 1,189,594 1,190,235 1,159,965 1,261,965 1,216,856 1,100,574 958,440 15.44%
PBT 81,160 82,239 125,470 141,879 141,987 134,209 124,524 -24.76%
Tax -1,084 -7,051 -18,793 -30,208 -40,007 -14,823 -14,534 -82.19%
NP 80,076 75,188 106,677 111,671 101,980 119,386 109,990 -19.02%
-
NP to SH 80,052 74,665 105,792 110,055 101,592 117,571 109,010 -18.55%
-
Tax Rate 1.34% 8.57% 14.98% 21.29% 28.18% 11.04% 11.67% -
Total Cost 1,109,518 1,115,047 1,053,288 1,150,294 1,114,876 981,188 848,450 19.52%
-
Net Worth 2,432,559 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 9.95%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 102,423 89,402 - - 127,796 87,950 - -
Div Payout % 127.95% 119.74% - - 125.79% 74.81% - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 2,432,559 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 2,108,917 9.95%
NOSH 2,560,589 2,560,587 2,560,581 2,560,536 1,280,229 1,279,633 1,258,175 60.38%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 6.73% 6.32% 9.20% 8.85% 8.38% 10.85% 11.48% -
ROE 3.29% 3.01% 4.23% 4.44% 4.21% 5.26% 5.17% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 46.46 46.60 45.41 49.41 95.22 87.59 76.35 -28.12%
EPS 3.13 2.92 4.14 4.31 7.95 9.36 8.68 -49.24%
DPS 4.00 3.50 0.00 0.00 10.00 7.00 0.00 -
NAPS 0.95 0.97 0.98 0.97 1.89 1.78 1.68 -31.54%
Adjusted Per Share Value based on latest NOSH - 2,560,536
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 14.49 14.50 14.13 15.37 14.82 13.41 11.68 15.41%
EPS 0.98 0.91 1.29 1.34 1.24 1.43 1.33 -18.37%
DPS 1.25 1.09 0.00 0.00 1.56 1.07 0.00 -
NAPS 0.2963 0.3018 0.3049 0.3018 0.2942 0.2724 0.2569 9.95%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 4.75 5.05 4.54 5.97 11.14 10.26 9.71 -
P/RPS 10.22 10.84 10.00 12.08 11.70 11.71 12.72 -13.53%
P/EPS 151.94 172.77 109.62 138.56 140.13 109.65 111.82 22.60%
EY 0.66 0.58 0.91 0.72 0.71 0.91 0.89 -18.02%
DY 0.84 0.69 0.00 0.00 0.90 0.68 0.00 -
P/NAPS 5.00 5.21 4.63 6.15 5.89 5.76 5.78 -9.18%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 26/09/19 18/06/19 22/03/19 17/12/18 11/10/18 19/06/18 15/03/18 -
Price 4.68 4.71 4.43 5.74 10.70 11.62 9.85 -
P/RPS 10.07 10.11 9.76 11.62 11.24 13.27 12.90 -15.18%
P/EPS 149.70 161.13 106.96 133.22 134.60 124.18 113.43 20.25%
EY 0.67 0.62 0.93 0.75 0.74 0.81 0.88 -16.57%
DY 0.85 0.74 0.00 0.00 0.93 0.60 0.00 -
P/NAPS 4.93 4.86 4.52 5.92 5.66 6.53 5.86 -10.85%

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