[TOPGLOV] QoQ TTM Result on 30-Nov-2021 [#1]

Announcement Date
10-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- -27.76%
YoY- 37.94%
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 5,488,163 6,614,452 9,312,552 13,228,737 16,403,870 17,396,595 14,922,175 -48.57%
PBT 365,479 1,139,025 3,704,142 7,316,861 10,153,541 11,047,579 8,866,093 -87.99%
Tax -73,232 -173,585 -703,551 -1,516,899 -2,150,763 -2,350,244 -1,883,151 -88.45%
NP 292,247 965,440 3,000,591 5,799,962 8,002,778 8,697,335 6,982,942 -87.87%
-
NP to SH 235,973 896,506 2,917,379 5,698,807 7,888,864 8,572,912 6,884,642 -89.38%
-
Tax Rate 20.04% 15.24% 18.99% 20.73% 21.18% 21.27% 21.24% -
Total Cost 5,195,916 5,649,012 6,311,961 7,428,775 8,401,092 8,699,260 7,939,233 -24.56%
-
Net Worth 5,605,813 5,605,771 5,605,724 5,605,702 6,005,904 6,883,963 6,897,736 -12.87%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 96,097 528,522 1,969,352 3,990,549 5,217,035 5,473,011 4,288,195 -91.99%
Div Payout % 40.72% 58.95% 67.50% 70.02% 66.13% 63.84% 62.29% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 5,605,813 5,605,771 5,605,724 5,605,702 6,005,904 6,883,963 6,897,736 -12.87%
NOSH 8,207,105 8,207,105 8,207,076 8,207,017 8,206,864 8,206,550 8,020,623 1.53%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 5.33% 14.60% 32.22% 43.84% 48.79% 49.99% 46.80% -
ROE 4.21% 15.99% 52.04% 101.66% 131.35% 124.53% 99.81% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 68.53 82.60 116.29 165.19 204.85 217.33 186.05 -48.52%
EPS 2.95 11.19 36.43 71.16 98.51 107.10 85.84 -89.36%
DPS 1.20 6.60 24.60 49.80 65.10 68.20 53.46 -91.98%
NAPS 0.70 0.70 0.70 0.70 0.75 0.86 0.86 -12.79%
Adjusted Per Share Value based on latest NOSH - 8,207,017
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 66.86 80.59 113.46 161.17 199.85 211.95 181.80 -48.57%
EPS 2.87 10.92 35.54 69.43 96.11 104.45 83.88 -89.39%
DPS 1.17 6.44 23.99 48.62 63.56 66.68 52.24 -91.99%
NAPS 0.683 0.683 0.683 0.683 0.7317 0.8387 0.8404 -12.87%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.805 1.40 2.05 2.93 4.00 5.18 5.24 -
P/RPS 1.17 1.70 1.76 1.77 1.95 2.38 2.82 -44.28%
P/EPS 27.32 12.51 5.63 4.12 4.06 4.84 6.10 170.96%
EY 3.66 8.00 17.77 24.29 24.63 20.68 16.38 -63.07%
DY 1.49 4.71 12.00 17.00 16.28 13.17 10.20 -72.16%
P/NAPS 1.15 2.00 2.93 4.19 5.33 6.02 6.09 -66.98%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 20/09/22 09/06/22 09/03/22 10/12/21 17/09/21 09/06/21 09/03/21 -
Price 0.705 1.22 1.68 2.16 3.06 4.84 5.19 -
P/RPS 1.03 1.48 1.44 1.31 1.49 2.23 2.79 -48.44%
P/EPS 23.93 10.90 4.61 3.04 3.11 4.52 6.05 149.48%
EY 4.18 9.18 21.68 32.95 32.19 22.13 16.54 -59.92%
DY 1.70 5.41 14.64 23.06 21.27 14.09 10.30 -69.81%
P/NAPS 1.01 1.74 2.40 3.09 4.08 5.63 6.03 -69.51%

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