[TOPGLOV] QoQ TTM Result on 29-Feb-2020 [#2]

Announcement Date
19-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
29-Feb-2020 [#2]
Profit Trend
QoQ- 2.66%
YoY- -12.23%
View:
Show?
TTM Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 10,786,470 7,236,317 5,316,795 4,818,706 4,748,894 4,801,759 4,829,021 70.62%
PBT 5,271,473 2,301,400 759,006 419,225 414,321 430,748 491,575 384.19%
Tax -1,074,226 -397,585 -101,128 -36,192 -40,623 -57,136 -96,059 397.88%
NP 4,197,247 1,903,815 657,878 383,033 373,698 373,612 395,516 380.83%
-
NP to SH 4,131,348 1,866,999 655,056 381,826 371,935 370,564 392,104 378.55%
-
Tax Rate 20.38% 17.28% 13.32% 8.63% 9.80% 13.26% 19.54% -
Total Cost 6,589,223 5,332,502 4,658,917 4,435,673 4,375,196 4,428,147 4,433,505 30.14%
-
Net Worth 5,530,804 4,940,287 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 70.55%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div 2,266,998 944,415 358,437 191,826 191,826 191,826 217,199 375.56%
Div Payout % 54.87% 50.58% 54.72% 50.24% 51.58% 51.77% 55.39% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 5,530,804 4,940,287 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 70.55%
NOSH 8,196,499 2,708,825 2,607,765 2,562,387 2,560,589 2,560,589 2,560,587 116.73%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 38.91% 26.31% 12.37% 7.95% 7.87% 7.78% 8.19% -
ROE 74.70% 37.79% 19.83% 9.62% 14.41% 15.23% 15.83% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 134.57 89.35 207.68 188.22 185.87 187.53 189.05 -20.22%
EPS 51.54 23.05 25.59 14.91 14.56 14.47 15.35 123.73%
DPS 28.28 11.66 14.00 7.50 7.50 7.50 8.50 122.37%
NAPS 0.69 0.61 1.29 1.55 1.01 0.95 0.97 -20.26%
Adjusted Per Share Value based on latest NOSH - 2,562,387
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 131.39 88.15 64.77 58.70 57.85 58.49 58.82 70.63%
EPS 50.33 22.74 7.98 4.65 4.53 4.51 4.78 378.34%
DPS 27.62 11.50 4.37 2.34 2.34 2.34 2.65 375.11%
NAPS 0.6737 0.6018 0.4023 0.4834 0.3143 0.2963 0.3018 70.55%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 7.12 26.28 13.30 5.64 4.50 4.75 5.05 -
P/RPS 5.29 29.41 6.40 3.00 2.42 2.53 2.67 57.55%
P/EPS 13.81 114.00 51.98 37.82 30.91 32.82 32.90 -43.84%
EY 7.24 0.88 1.92 2.64 3.23 3.05 3.04 78.05%
DY 3.97 0.44 1.05 1.33 1.67 1.58 1.68 77.13%
P/NAPS 10.32 43.08 10.31 3.64 4.46 5.00 5.21 57.52%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 09/12/20 17/09/20 11/06/20 19/03/20 17/12/19 26/09/19 18/06/19 -
Price 6.84 7.79 16.70 5.85 4.66 4.72 4.87 -
P/RPS 5.08 8.72 8.04 3.11 2.51 2.52 2.58 56.90%
P/EPS 13.27 33.79 65.27 39.22 32.01 32.62 31.73 -43.98%
EY 7.54 2.96 1.53 2.55 3.12 3.07 3.15 78.65%
DY 4.13 1.50 0.84 1.28 1.61 1.59 1.75 76.98%
P/NAPS 9.91 12.77 12.95 3.77 4.61 4.97 5.02 57.17%

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