[TOPGLOV] QoQ 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
Quarter Result
Revenue	1,449,297	1,584,120	2,116,391	4,162,744	5,365,482	4,759,253	3,109,116	-39.96%
YoY %	-8.51%	-25.15%	-49.16%	-22.42%	12.74%	53.07%	-	-
Horiz. %	46.61%	50.95%	68.07%	133.89%	172.57%	153.07%	100.00%	-
PBT	112,275	258,845	729,516	2,603,506	3,724,994	3,095,525	1,623,554	-83.23%
YoY %	-56.62%	-64.52%	-71.98%	-30.11%	20.33%	90.66%	-	-
Horiz. %	6.92%	15.94%	44.93%	160.36%	229.43%	190.66%	100.00%	-
Tax	-9,939	-56,472	-98,060	-539,080	-823,287	-690,336	-297,541	-89.69%
YoY %	82.40%	42.41%	81.81%	34.52%	-19.26%	-132.01%	-	-
Horiz. %	3.34%	18.98%	32.96%	181.18%	276.70%	232.01%	100.00%	-
NP	102,336	202,373	631,456	2,064,426	2,901,707	2,405,189	1,326,013	-81.95%
YoY %	-49.43%	-67.95%	-69.41%	-28.85%	20.64%	81.39%	-	-
Horiz. %	7.72%	15.26%	47.62%	155.69%	218.83%	181.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,549	185,718	607,947	2,036,165	2,868,977	2,375,775	1,291,995	-83.46%
YoY %	-52.86%	-69.45%	-70.14%	-29.03%	20.76%	83.88%	-	-
Horiz. %	6.78%	14.37%	47.05%	157.60%	222.06%	183.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.85%	21.82%	13.44%	20.71%	22.10%	22.30%	18.33%	-
YoY %	-59.44%	62.35%	-35.10%	-6.29%	-0.90%	21.66%	-	-
Horiz. %	48.28%	119.04%	73.32%	112.98%	120.57%	121.66%	100.00%	-
Total Cost	1,346,961	1,381,747	1,484,935	2,098,318	2,463,775	2,354,064	1,783,103	-17.09%
YoY %	-2.52%	-6.95%	-29.23%	-14.83%	4.66%	32.02%	-	-
Horiz. %	75.54%	77.49%	83.28%	117.68%	138.17%	132.02%	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	6,897,736	5,530,804	4,940,287	8.81%
YoY %	0.00%	-6.66%	-12.76%	-0.20%	24.71%	11.95%	-	-
Horiz. %	113.47%	113.47%	121.57%	139.34%	139.62%	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	-	96,097	432,425	1,440,829	2,021,197	1,322,583	688,400	-
YoY %	-	-77.78%	-69.99%	-28.71%	52.82%	92.12%	-	-
Horiz. %	-	13.96%	62.82%	209.30%	293.61%	192.12%	100.00%	-
Div Payout %	-	51.74%	71.13%	70.76%	70.45%	55.67%	53.28%	-
YoY %	-	-27.26%	0.52%	0.44%	26.55%	4.49%	-	-
Horiz. %	-	97.11%	133.50%	132.81%	132.23%	104.49%	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	6,897,736	5,530,804	4,940,287	8.81%
YoY %	0.00%	-6.66%	-12.76%	-0.20%	24.71%	11.95%	-	-
Horiz. %	113.47%	113.47%	121.57%	139.34%	139.62%	111.95%	100.00%	-
NOSH	8,207,076	8,207,017	8,206,864	8,206,550	8,020,623	8,196,499	2,708,825	109.80%
YoY %	0.00%	0.00%	0.00%	2.32%	-2.15%	202.59%	-	-
Horiz. %	302.98%	302.97%	302.97%	302.96%	296.09%	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	7.06%	12.78%	29.84%	49.59%	54.08%	50.54%	42.65%	-
YoY %	-44.76%	-57.17%	-39.83%	-8.30%	7.00%	18.50%	-	-
Horiz. %	16.55%	29.96%	69.96%	116.27%	126.80%	118.50%	100.00%	-
ROE	1.56%	3.31%	10.12%	29.58%	41.59%	42.96%	26.15%	-
YoY %	-52.87%	-67.29%	-65.79%	-28.88%	-3.19%	64.28%	-	-
Horiz. %	5.97%	12.66%	38.70%	113.12%	159.04%	164.28%	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	18.10	19.78	26.43	52.00	66.90	59.37	38.39	-39.50%
YoY %	-8.49%	-25.16%	-49.17%	-22.27%	12.68%	54.65%	-	-
Horiz. %	47.15%	51.52%	68.85%	135.45%	174.26%	154.65%	100.00%	-
EPS	1.09	2.32	7.59	25.44	35.77	29.64	15.95	-83.36%
YoY %	-53.02%	-69.43%	-70.17%	-28.88%	20.68%	85.83%	-	-
Horiz. %	6.83%	14.55%	47.59%	159.50%	224.26%	185.83%	100.00%	-
DPS	0.00	1.20	5.40	18.00	25.20	16.50	8.50	-
YoY %	0.00%	-77.78%	-70.00%	-28.57%	52.73%	94.12%	-	-
Horiz. %	0.00%	14.12%	63.53%	211.76%	296.47%	194.12%	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	18.53	20.26	27.06	53.23	68.61	60.86	39.76	-39.97%
YoY %	-8.54%	-25.13%	-49.16%	-22.42%	12.73%	53.07%	-	-
Horiz. %	46.60%	50.96%	68.06%	133.88%	172.56%	153.07%	100.00%	-
EPS	1.12	2.37	7.77	26.04	36.69	30.38	16.52	-83.45%
YoY %	-52.74%	-69.50%	-70.16%	-29.03%	20.77%	83.90%	-	-
Horiz. %	6.78%	14.35%	47.03%	157.63%	222.09%	183.90%	100.00%	-
DPS	0.00	1.23	5.53	18.42	25.85	16.91	8.80	-
YoY %	0.00%	-77.76%	-69.98%	-28.74%	52.87%	92.16%	-	-
Horiz. %	0.00%	13.98%	62.84%	209.32%	293.75%	192.16%	100.00%	-
NAPS	0.7168	0.7168	0.768	0.8803	0.8821	0.7073	0.6318	8.80%
YoY %	0.00%	-6.67%	-12.76%	-0.20%	24.71%	11.95%	-	-
Horiz. %	113.45%	113.45%	121.56%	139.33%	139.62%	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	11.33	14.81	15.13	9.96	7.83	11.99	68.46	-69.95%
YoY %	-23.50%	-2.12%	51.91%	27.20%	-34.70%	-82.49%	-	-
Horiz. %	16.55%	21.63%	22.10%	14.55%	11.44%	17.51%	100.00%	-
P/EPS	187.52	126.34	52.69	20.36	14.65	24.02	164.74	9.04%
YoY %	48.42%	139.78%	158.79%	38.98%	-39.01%	-85.42%	-	-
Horiz. %	113.83%	76.69%	31.98%	12.36%	8.89%	14.58%	100.00%	-
EY	0.53	0.79	1.90	4.91	6.83	4.16	0.61	-8.96%
YoY %	-32.91%	-58.42%	-61.30%	-28.11%	64.18%	581.97%	-	-
Horiz. %	86.89%	129.51%	311.48%	804.92%	1,119.67%	681.97%	100.00%	-
DY	0.00	0.41	1.35	3.47	4.81	2.32	0.32	-
YoY %	0.00%	-69.63%	-61.10%	-27.86%	107.33%	625.00%	-	-
Horiz. %	0.00%	128.12%	421.88%	1,084.38%	1,503.12%	725.00%	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	9.28	10.92	11.58	9.38	7.76	11.52	20.29	-40.72%
YoY %	-15.02%	-5.70%	23.45%	20.88%	-32.64%	-43.22%	-	-
Horiz. %	45.74%	53.82%	57.07%	46.23%	38.25%	56.78%	100.00%	-
P/EPS	153.67	93.14	40.31	19.18	14.51	23.08	48.83	115.20%
YoY %	64.99%	131.06%	110.17%	32.18%	-37.13%	-52.73%	-	-
Horiz. %	314.70%	190.74%	82.55%	39.28%	29.72%	47.27%	100.00%	-
EY	0.65	1.07	2.48	5.21	6.89	4.33	2.05	-53.59%
YoY %	-39.25%	-56.85%	-52.40%	-24.38%	59.12%	111.22%	-	-
Horiz. %	31.71%	52.20%	120.98%	254.15%	336.10%	211.22%	100.00%	-
DY	0.00	0.56	1.76	3.69	4.86	2.41	1.09	-
YoY %	0.00%	-68.18%	-52.30%	-24.07%	101.66%	121.10%	-	-
Horiz. %	0.00%	51.38%	161.47%	338.53%	445.87%	221.10%	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