[TOPGLOV] QoQ Quarter Result on 31-Aug-2020 [#4]

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Quarter Result
Revenue	4,162,744	5,365,482	4,759,253	3,109,116	1,688,324	1,229,777	1,209,100	127.83%
YoY %	-22.42%	12.74%	53.07%	84.15%	37.29%	1.71%	-	-
Horiz. %	344.28%	443.76%	393.62%	257.14%	139.63%	101.71%	100.00%	-
PBT	2,603,506	3,724,994	3,095,525	1,623,554	422,020	130,374	125,452	653.79%
YoY %	-30.11%	20.33%	90.66%	284.71%	223.70%	3.92%	-	-
Horiz. %	2,075.30%	2,969.26%	2,467.50%	1,294.16%	336.40%	103.92%	100.00%	-
Tax	-539,080	-823,287	-690,336	-297,541	-71,987	-14,362	-13,695	1054.57%
YoY %	34.52%	-19.26%	-132.01%	-313.33%	-401.23%	-4.87%	-	-
Horiz. %	3,936.33%	6,011.59%	5,040.79%	2,172.63%	525.64%	104.87%	100.00%	-
NP	2,064,426	2,901,707	2,405,189	1,326,013	350,033	116,012	111,757	597.55%
YoY %	-28.85%	20.64%	81.39%	278.83%	201.72%	3.81%	-	-
Horiz. %	1,847.25%	2,596.44%	2,152.16%	1,186.51%	313.21%	103.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,036,165	2,868,977	2,375,775	1,291,995	347,895	115,683	111,426	592.54%
YoY %	-29.03%	20.76%	83.88%	271.37%	200.73%	3.82%	-	-
Horiz. %	1,827.37%	2,574.78%	2,132.15%	1,159.51%	312.22%	103.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.71%	22.10%	22.30%	18.33%	17.06%	11.02%	10.92%	-
YoY %	-6.29%	-0.90%	21.66%	7.44%	54.81%	0.92%	-	-
Horiz. %	189.65%	202.38%	204.21%	167.86%	156.23%	100.92%	100.00%	-
Total Cost	2,098,318	2,463,775	2,354,064	1,783,103	1,338,291	1,113,765	1,097,343	53.99%
YoY %	-14.83%	4.66%	32.02%	33.24%	20.16%	1.50%	-	-
Horiz. %	191.22%	224.52%	214.52%	162.49%	121.96%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,883,963	6,897,736	5,530,804	4,940,287	3,302,584	3,968,221	2,580,559	92.23%
YoY %	-0.20%	24.71%	11.95%	49.59%	-16.77%	53.77%	-	-
Horiz. %	266.76%	267.30%	214.33%	191.44%	127.98%	153.77%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Dividend
Div	1,440,829	2,021,197	1,322,583	688,400	256,014	-	-	-
YoY %	-28.71%	52.82%	92.12%	168.89%	0.00%	-	-	-
Horiz. %	562.79%	789.49%	516.61%	268.89%	100.00%	-	-	-
Div Payout %	70.76%	70.45%	55.67%	53.28%	73.59%	-	-	-
YoY %	0.44%	26.55%	4.49%	-27.60%	0.00%	-	-	-
Horiz. %	96.15%	95.73%	75.65%	72.40%	100.00%	-	-	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Equity
Net Worth	6,883,963	6,897,736	5,530,804	4,940,287	3,302,584	3,968,221	2,580,559	92.23%
YoY %	-0.20%	24.71%	11.95%	49.59%	-16.77%	53.77%	-	-
Horiz. %	266.76%	267.30%	214.33%	191.44%	127.98%	153.77%	100.00%	-
NOSH	8,206,550	8,020,623	8,196,499	2,708,825	2,607,765	2,562,387	2,560,589	117.22%
YoY %	2.32%	-2.15%	202.59%	3.88%	1.77%	0.07%	-	-
Horiz. %	320.49%	313.23%	320.10%	105.79%	101.84%	100.07%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Ratio Analysis
NP Margin	49.59%	54.08%	50.54%	42.65%	20.73%	9.43%	9.24%	-
YoY %	-8.30%	7.00%	18.50%	105.74%	119.83%	2.06%	-	-
Horiz. %	536.69%	585.28%	546.97%	461.58%	224.35%	102.06%	100.00%	-
ROE	29.58%	41.59%	42.96%	26.15%	10.53%	2.92%	4.32%	-
YoY %	-28.88%	-3.19%	64.28%	148.34%	260.62%	-32.41%	-	-
Horiz. %	684.72%	962.73%	994.44%	605.32%	243.75%	67.59%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Per Share
RPS	52.00	66.90	59.37	38.39	65.95	48.04	47.32	6.48%
YoY %	-22.27%	12.68%	54.65%	-41.79%	37.28%	1.52%	-	-
Horiz. %	109.89%	141.38%	125.46%	81.13%	139.37%	101.52%	100.00%	-
EPS	25.44	35.77	29.64	15.95	13.59	4.52	4.36	223.75%
YoY %	-28.88%	20.68%	85.83%	17.37%	200.66%	3.67%	-	-
Horiz. %	583.49%	820.41%	679.82%	365.83%	311.70%	103.67%	100.00%	-
DPS	18.00	25.20	16.50	8.50	10.00	0.00	0.00	-
YoY %	-28.57%	52.73%	94.12%	-15.00%	0.00%	0.00%	-	-
Horiz. %	180.00%	252.00%	165.00%	85.00%	100.00%	-	-	-
NAPS	0.86	0.86	0.69	0.61	1.29	1.55	1.01	-10.15%
YoY %	0.00%	24.64%	13.11%	-52.71%	-16.77%	53.47%	-	-
Horiz. %	85.15%	85.15%	68.32%	60.40%	127.72%	153.47%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Adjusted Per Share Value based on latest NOSH - 2,708,825
RPS	53.23	68.61	60.86	39.76	21.59	15.73	15.46	127.84%
YoY %	-22.42%	12.73%	53.07%	84.16%	37.25%	1.75%	-	-
Horiz. %	344.31%	443.79%	393.66%	257.18%	139.65%	101.75%	100.00%	-
EPS	26.04	36.69	30.38	16.52	4.45	1.48	1.42	594.17%
YoY %	-29.03%	20.77%	83.90%	271.24%	200.68%	4.23%	-	-
Horiz. %	1,833.80%	2,583.80%	2,139.44%	1,163.38%	313.38%	104.23%	100.00%	-
DPS	18.42	25.85	16.91	8.80	3.27	0.00	0.00	-
YoY %	-28.74%	52.87%	92.16%	169.11%	0.00%	0.00%	-	-
Horiz. %	563.30%	790.52%	517.13%	269.11%	100.00%	-	-	-
NAPS	0.8803	0.8821	0.7073	0.6318	0.4223	0.5074	0.33	92.22%
YoY %	-0.20%	24.71%	11.95%	49.61%	-16.77%	53.76%	-	-
Horiz. %	266.76%	267.30%	214.33%	191.45%	127.97%	153.76%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/21	26/02/21	30/11/20	28/08/20	29/05/20	28/02/20	29/11/19	-
Price	5.18	5.24	7.12	26.28	13.30	5.64	4.50	-
P/RPS	9.96	7.83	11.99	68.46	20.17	11.74	9.51	3.12%
YoY %	27.20%	-34.70%	-82.49%	239.41%	71.81%	23.45%	-	-
Horiz. %	104.73%	82.33%	126.08%	719.87%	212.09%	123.45%	100.00%	-
P/EPS	20.36	14.65	24.02	164.74	97.87	124.82	103.19	-66.07%
YoY %	38.98%	-39.01%	-85.42%	68.33%	-21.59%	20.96%	-	-
Horiz. %	19.73%	14.20%	23.28%	159.65%	94.84%	120.96%	100.00%	-
EY	4.91	6.83	4.16	0.61	1.02	0.80	0.97	194.51%
YoY %	-28.11%	64.18%	581.97%	-40.20%	27.50%	-17.53%	-	-
Horiz. %	506.19%	704.12%	428.87%	62.89%	105.15%	82.47%	100.00%	-
DY	3.47	4.81	2.32	0.32	0.75	0.00	0.00	-
YoY %	-27.86%	107.33%	625.00%	-57.33%	0.00%	0.00%	-	-
Horiz. %	462.67%	641.33%	309.33%	42.67%	100.00%	-	-	-
P/NAPS	6.02	6.09	10.32	43.08	10.31	3.64	4.46	22.11%
YoY %	-1.15%	-40.99%	-76.04%	317.85%	183.24%	-18.39%	-	-
Horiz. %	134.98%	136.55%	231.39%	965.92%	231.17%	81.61%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Price Multiplier on Announcement Date
Date	09/06/21	09/03/21	09/12/20	17/09/20	11/06/20	19/03/20	17/12/19	-
Price	4.88	5.19	6.84	7.79	17.36	5.85	4.43	-
P/RPS	9.38	7.76	11.52	20.29	26.32	12.18	9.36	0.14%
YoY %	20.88%	-32.64%	-43.22%	-22.91%	116.09%	30.13%	-	-
Horiz. %	100.21%	82.91%	123.08%	216.77%	281.20%	130.13%	100.00%	-
P/EPS	19.18	14.51	23.08	48.83	127.75	129.46	101.58	-67.05%
YoY %	32.18%	-37.13%	-52.73%	-61.78%	-1.32%	27.45%	-	-
Horiz. %	18.88%	14.28%	22.72%	48.07%	125.76%	127.45%	100.00%	-
EY	5.21	6.89	4.33	2.05	0.78	0.77	0.98	204.29%
YoY %	-24.38%	59.12%	111.22%	162.82%	1.30%	-21.43%	-	-
Horiz. %	531.63%	703.06%	441.84%	209.18%	79.59%	78.57%	100.00%	-
DY	3.69	4.86	2.41	1.09	0.58	0.00	0.00	-
YoY %	-24.07%	101.66%	121.10%	87.93%	0.00%	0.00%	-	-
Horiz. %	636.21%	837.93%	415.52%	187.93%	100.00%	-	-	-
P/NAPS	5.67	6.03	9.91	12.77	13.46	3.77	4.39	18.57%
YoY %	-5.97%	-39.15%	-22.40%	-5.13%	257.03%	-14.12%	-	-
Horiz. %	129.16%	137.36%	225.74%	290.89%	306.61%	85.88%	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