[TOPGLOV] QoQ Quarter Result on 30-Nov-2020 [#1]

	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	CAGR
Quarter Result
Revenue	2,116,391	4,162,744	5,365,482	4,759,253	3,109,116	1,688,324	1,229,777	43.46%
YoY %	-49.16%	-22.42%	12.74%	53.07%	84.15%	37.29%	-	-
Horiz. %	172.10%	338.50%	436.30%	387.00%	252.82%	137.29%	100.00%	-
PBT	729,516	2,603,506	3,724,994	3,095,525	1,623,554	422,020	130,374	214.19%
YoY %	-71.98%	-30.11%	20.33%	90.66%	284.71%	223.70%	-	-
Horiz. %	559.56%	1,996.95%	2,857.16%	2,374.34%	1,245.31%	323.70%	100.00%	-
Tax	-98,060	-539,080	-823,287	-690,336	-297,541	-71,987	-14,362	258.64%
YoY %	81.81%	34.52%	-19.26%	-132.01%	-313.33%	-401.23%	-	-
Horiz. %	682.77%	3,753.52%	5,732.40%	4,806.68%	2,071.72%	501.23%	100.00%	-
NP	631,456	2,064,426	2,901,707	2,405,189	1,326,013	350,033	116,012	208.47%
YoY %	-69.41%	-28.85%	20.64%	81.39%	278.83%	201.72%	-	-
Horiz. %	544.30%	1,779.49%	2,501.21%	2,073.22%	1,143.00%	301.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	607,947	2,036,165	2,868,977	2,375,775	1,291,995	347,895	115,683	201.35%
YoY %	-70.14%	-29.03%	20.76%	83.88%	271.37%	200.73%	-	-
Horiz. %	525.53%	1,760.12%	2,480.03%	2,053.69%	1,116.84%	300.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.44%	20.71%	22.10%	22.30%	18.33%	17.06%	11.02%	-
YoY %	-35.10%	-6.29%	-0.90%	21.66%	7.44%	54.81%	-	-
Horiz. %	121.96%	187.93%	200.54%	202.36%	166.33%	154.81%	100.00%	-
Total Cost	1,484,935	2,098,318	2,463,775	2,354,064	1,783,103	1,338,291	1,113,765	21.07%
YoY %	-29.23%	-14.83%	4.66%	32.02%	33.24%	20.16%	-	-
Horiz. %	133.33%	188.40%	221.21%	211.36%	160.10%	120.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,005,904	6,883,963	6,897,736	5,530,804	4,940,287	3,302,584	3,968,221	31.72%
YoY %	-12.76%	-0.20%	24.71%	11.95%	49.59%	-16.77%	-	-
Horiz. %	151.35%	173.48%	173.82%	139.38%	124.50%	83.23%	100.00%	-

	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	CAGR
Dividend
Div	432,425	1,440,829	2,021,197	1,322,583	688,400	256,014	-	-
YoY %	-69.99%	-28.71%	52.82%	92.12%	168.89%	0.00%	-	-
Horiz. %	168.91%	562.79%	789.49%	516.61%	268.89%	100.00%	-	-
Div Payout %	71.13%	70.76%	70.45%	55.67%	53.28%	73.59%	-	-
YoY %	0.52%	0.44%	26.55%	4.49%	-27.60%	0.00%	-	-
Horiz. %	96.66%	96.15%	95.73%	75.65%	72.40%	100.00%	-	-

	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	CAGR
Equity
Net Worth	6,005,904	6,883,963	6,897,736	5,530,804	4,940,287	3,302,584	3,968,221	31.72%
YoY %	-12.76%	-0.20%	24.71%	11.95%	49.59%	-16.77%	-	-
Horiz. %	151.35%	173.48%	173.82%	139.38%	124.50%	83.23%	100.00%	-
NOSH	8,206,864	8,206,550	8,020,623	8,196,499	2,708,825	2,607,765	2,562,387	116.82%
YoY %	0.00%	2.32%	-2.15%	202.59%	3.88%	1.77%	-	-
Horiz. %	320.28%	320.27%	313.01%	319.88%	105.71%	101.77%	100.00%	-

	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	CAGR
Ratio Analysis
NP Margin	29.84%	49.59%	54.08%	50.54%	42.65%	20.73%	9.43%	-
YoY %	-39.83%	-8.30%	7.00%	18.50%	105.74%	119.83%	-	-
Horiz. %	316.44%	525.87%	573.49%	535.95%	452.28%	219.83%	100.00%	-
ROE	10.12%	29.58%	41.59%	42.96%	26.15%	10.53%	2.92%	-
YoY %	-65.79%	-28.88%	-3.19%	64.28%	148.34%	260.62%	-	-
Horiz. %	346.58%	1,013.01%	1,424.32%	1,471.23%	895.55%	360.62%	100.00%	-

	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	CAGR
Per Share
RPS	26.43	52.00	66.90	59.37	38.39	65.95	48.04	-32.78%
YoY %	-49.17%	-22.27%	12.68%	54.65%	-41.79%	37.28%	-	-
Horiz. %	55.02%	108.24%	139.26%	123.58%	79.91%	137.28%	100.00%	-
EPS	7.59	25.44	35.77	29.64	15.95	13.59	4.52	41.14%
YoY %	-70.17%	-28.88%	20.68%	85.83%	17.37%	200.66%	-	-
Horiz. %	167.92%	562.83%	791.37%	655.75%	352.88%	300.66%	100.00%	-
DPS	5.40	18.00	25.20	16.50	8.50	10.00	0.00	-
YoY %	-70.00%	-28.57%	52.73%	94.12%	-15.00%	0.00%	-	-
Horiz. %	54.00%	180.00%	252.00%	165.00%	85.00%	100.00%	-	-
NAPS	0.75	0.86	0.86	0.69	0.61	1.29	1.55	-38.28%
YoY %	-12.79%	0.00%	24.64%	13.11%	-52.71%	-16.77%	-	-
Horiz. %	48.39%	55.48%	55.48%	44.52%	39.35%	83.23%	100.00%	-

	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	CAGR
Adjusted Per Share Value based on latest NOSH - 8,196,499
RPS	27.06	53.23	68.61	60.86	39.76	21.59	15.73	43.42%
YoY %	-49.16%	-22.42%	12.73%	53.07%	84.16%	37.25%	-	-
Horiz. %	172.03%	338.40%	436.17%	386.90%	252.77%	137.25%	100.00%	-
EPS	7.77	26.04	36.69	30.38	16.52	4.45	1.48	201.15%
YoY %	-70.16%	-29.03%	20.77%	83.90%	271.24%	200.68%	-	-
Horiz. %	525.00%	1,759.46%	2,479.05%	2,052.70%	1,116.22%	300.68%	100.00%	-
DPS	5.53	18.42	25.85	16.91	8.80	3.27	0.00	-
YoY %	-69.98%	-28.74%	52.87%	92.16%	169.11%	0.00%	-	-
Horiz. %	169.11%	563.30%	790.52%	517.13%	269.11%	100.00%	-	-
NAPS	0.768	0.8803	0.8821	0.7073	0.6318	0.4223	0.5074	31.72%
YoY %	-12.76%	-0.20%	24.71%	11.95%	49.61%	-16.77%	-	-
Horiz. %	151.36%	173.49%	173.85%	139.40%	124.52%	83.23%	100.00%	-

	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/21	31/05/21	26/02/21	30/11/20	28/08/20	29/05/20	28/02/20	-
Price	4.00	5.18	5.24	7.12	26.28	13.30	5.64	-
P/RPS	15.13	9.96	7.83	11.99	68.46	20.17	11.74	18.37%
YoY %	51.91%	27.20%	-34.70%	-82.49%	239.41%	71.81%	-	-
Horiz. %	128.88%	84.84%	66.70%	102.13%	583.13%	171.81%	100.00%	-
P/EPS	52.69	20.36	14.65	24.02	164.74	97.87	124.82	-43.63%
YoY %	158.79%	38.98%	-39.01%	-85.42%	68.33%	-21.59%	-	-
Horiz. %	42.21%	16.31%	11.74%	19.24%	131.98%	78.41%	100.00%	-
EY	1.90	4.91	6.83	4.16	0.61	1.02	0.80	77.72%
YoY %	-61.30%	-28.11%	64.18%	581.97%	-40.20%	27.50%	-	-
Horiz. %	237.50%	613.75%	853.75%	520.00%	76.25%	127.50%	100.00%	-
DY	1.35	3.47	4.81	2.32	0.32	0.75	0.00	-
YoY %	-61.10%	-27.86%	107.33%	625.00%	-57.33%	0.00%	-	-
Horiz. %	180.00%	462.67%	641.33%	309.33%	42.67%	100.00%	-	-
P/NAPS	5.33	6.02	6.09	10.32	43.08	10.31	3.64	28.85%
YoY %	-11.46%	-1.15%	-40.99%	-76.04%	317.85%	183.24%	-	-
Horiz. %	146.43%	165.38%	167.31%	283.52%	1,183.52%	283.24%	100.00%	-

	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	CAGR
Price Multiplier on Announcement Date
Date	17/09/21	09/06/21	09/03/21	09/12/20	17/09/20	11/06/20	19/03/20	-
Price	3.06	4.88	5.19	6.84	7.79	17.36	5.85	-
P/RPS	11.58	9.38	7.76	11.52	20.29	26.32	12.18	-3.30%
YoY %	23.45%	20.88%	-32.64%	-43.22%	-22.91%	116.09%	-	-
Horiz. %	95.07%	77.01%	63.71%	94.58%	166.58%	216.09%	100.00%	-
P/EPS	40.31	19.18	14.51	23.08	48.83	127.75	129.46	-53.96%
YoY %	110.17%	32.18%	-37.13%	-52.73%	-61.78%	-1.32%	-	-
Horiz. %	31.14%	14.82%	11.21%	17.83%	37.72%	98.68%	100.00%	-
EY	2.48	5.21	6.89	4.33	2.05	0.78	0.77	117.62%
YoY %	-52.40%	-24.38%	59.12%	111.22%	162.82%	1.30%	-	-
Horiz. %	322.08%	676.62%	894.81%	562.34%	266.23%	101.30%	100.00%	-
DY	1.76	3.69	4.86	2.41	1.09	0.58	0.00	-
YoY %	-52.30%	-24.07%	101.66%	121.10%	87.93%	0.00%	-	-
Horiz. %	303.45%	636.21%	837.93%	415.52%	187.93%	100.00%	-	-
P/NAPS	4.08	5.67	6.03	9.91	12.77	13.46	3.77	5.39%
YoY %	-28.04%	-5.97%	-39.15%	-22.40%	-5.13%	257.03%	-	-
Horiz. %	108.22%	150.40%	159.95%	262.86%	338.73%	357.03%	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