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

Announcement Date
09-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 83.88%
YoY- 2032.16%
View:
Show?
Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 2,116,391 4,162,744 5,365,482 4,759,253 3,109,116 1,688,324 1,229,777 43.46%
PBT 729,516 2,603,506 3,724,994 3,095,525 1,623,554 422,020 130,374 214.19%
Tax -98,060 -539,080 -823,287 -690,336 -297,541 -71,987 -14,362 258.64%
NP 631,456 2,064,426 2,901,707 2,405,189 1,326,013 350,033 116,012 208.47%
-
NP to SH 607,947 2,036,165 2,868,977 2,375,775 1,291,995 347,895 115,683 201.35%
-
Tax Rate 13.44% 20.71% 22.10% 22.30% 18.33% 17.06% 11.02% -
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%
-
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%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 432,425 1,440,829 2,021,197 1,322,583 688,400 256,014 - -
Div Payout % 71.13% 70.76% 70.45% 55.67% 53.28% 73.59% - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
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%
NOSH 8,206,864 8,206,550 8,020,623 8,196,499 2,708,825 2,607,765 2,562,387 116.82%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 29.84% 49.59% 54.08% 50.54% 42.65% 20.73% 9.43% -
ROE 10.12% 29.58% 41.59% 42.96% 26.15% 10.53% 2.92% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 26.43 52.00 66.90 59.37 38.39 65.95 48.04 -32.78%
EPS 7.59 25.44 35.77 29.64 15.95 13.59 4.52 41.14%
DPS 5.40 18.00 25.20 16.50 8.50 10.00 0.00 -
NAPS 0.75 0.86 0.86 0.69 0.61 1.29 1.55 -38.28%
Adjusted Per Share Value based on latest NOSH - 8,196,499
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 25.77 50.70 65.34 57.96 37.86 20.56 14.98 43.42%
EPS 7.40 24.80 34.94 28.93 15.73 4.24 1.41 201.09%
DPS 5.27 17.55 24.61 16.11 8.38 3.12 0.00 -
NAPS 0.7314 0.8384 0.84 0.6736 0.6016 0.4022 0.4833 31.71%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
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%
P/EPS 52.69 20.36 14.65 24.02 164.74 97.87 124.82 -43.63%
EY 1.90 4.91 6.83 4.16 0.61 1.02 0.80 77.72%
DY 1.35 3.47 4.81 2.32 0.32 0.75 0.00 -
P/NAPS 5.33 6.02 6.09 10.32 43.08 10.31 3.64 28.85%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
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%
P/EPS 40.31 19.18 14.51 23.08 48.83 127.75 129.46 -53.96%
EY 2.48 5.21 6.89 4.33 2.05 0.78 0.77 117.62%
DY 1.76 3.69 4.86 2.41 1.09 0.58 0.00 -
P/NAPS 4.08 5.67 6.03 9.91 12.77 13.46 3.77 5.39%

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