[TOPGLOV] YoY Annual (Unaudited) Result on 31-Aug-2018 [#4]

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Annual (Unaudited) Result
Revenue	16,402,950	7,236,317	4,801,759	4,213,986	3,409,176	2,888,515	2,510,510	36.68%
YoY %	126.68%	50.70%	13.95%	23.61%	18.03%	15.06%	-	-
Horiz. %	653.37%	288.24%	191.27%	167.85%	135.80%	115.06%	100.00%	-
PBT	10,142,680	2,301,400	430,748	522,710	383,105	442,202	363,538	74.06%
YoY %	340.72%	434.28%	-17.59%	36.44%	-13.36%	21.64%	-	-
Horiz. %	2,789.99%	633.06%	118.49%	143.78%	105.38%	121.64%	100.00%	-
Tax	-2,157,835	-397,585	-57,136	-85,409	-50,536	-79,763	-82,346	72.25%
YoY %	-442.74%	-595.86%	33.10%	-69.01%	36.64%	3.14%	-	-
Horiz. %	2,620.45%	482.82%	69.39%	103.72%	61.37%	96.86%	100.00%	-
NP	7,984,845	1,903,815	373,612	437,301	332,569	362,439	281,192	74.57%
YoY %	319.41%	409.57%	-14.56%	31.49%	-8.24%	28.89%	-	-
Horiz. %	2,839.64%	677.05%	132.87%	155.52%	118.27%	128.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,870,874	1,866,999	370,564	433,618	332,704	360,729	279,781	74.30%
YoY %	321.58%	403.83%	-14.54%	30.33%	-7.77%	28.93%	-	-
Horiz. %	2,813.23%	667.31%	132.45%	154.98%	118.92%	128.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.27%	17.28%	13.26%	16.34%	13.19%	18.04%	22.65%	-
YoY %	23.09%	30.32%	-18.85%	23.88%	-26.88%	-20.35%	-	-
Horiz. %	93.91%	76.29%	58.54%	72.14%	58.23%	79.65%	100.00%	-
Total Cost	8,418,105	5,332,502	4,428,147	3,776,685	3,076,607	2,526,076	2,229,318	24.76%
YoY %	57.86%	20.42%	17.25%	22.75%	21.79%	13.31%	-	-
Horiz. %	377.61%	239.20%	198.63%	169.41%	138.01%	113.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,005,904	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	802,884	39.80%
YoY %	21.57%	103.09%	0.71%	19.72%	10.42%	127.57%	-	-
Horiz. %	748.04%	615.32%	302.98%	300.83%	251.28%	227.57%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Dividend
Div	5,213,124	958,091	192,044	217,253	181,702	181,464	71,024	104.48%
YoY %	444.12%	398.89%	-11.60%	19.57%	0.13%	155.50%	-	-
Horiz. %	7,339.95%	1,348.97%	270.39%	305.89%	255.83%	255.50%	100.00%	-
Div Payout %	66.23%	51.32%	51.82%	50.10%	54.61%	50.30%	25.39%	-
YoY %	29.05%	-0.96%	3.43%	-8.26%	8.57%	98.11%	-	-
Horiz. %	260.85%	202.13%	204.10%	197.32%	215.08%	198.11%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Equity
Net Worth	6,005,904	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	802,884	39.80%
YoY %	21.57%	103.09%	0.71%	19.72%	10.42%	127.57%	-	-
Horiz. %	748.04%	615.32%	302.98%	300.83%	251.28%	227.57%	100.00%	-
NOSH	8,206,864	2,708,825	2,560,589	1,280,229	1,253,122	1,251,476	617,603	53.84%
YoY %	202.97%	5.79%	100.01%	2.16%	0.13%	102.63%	-	-
Horiz. %	1,328.83%	438.60%	414.60%	207.29%	202.90%	202.63%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Ratio Analysis
NP Margin	48.68%	26.31%	7.78%	10.38%	9.76%	12.55%	11.20%	-
YoY %	85.02%	238.17%	-25.05%	6.35%	-22.23%	12.05%	-	-
Horiz. %	434.64%	234.91%	69.46%	92.68%	87.14%	112.05%	100.00%	-
ROE	131.05%	37.79%	15.23%	17.95%	16.49%	19.74%	34.85%	-
YoY %	246.78%	148.13%	-15.15%	8.85%	-16.46%	-43.36%	-	-
Horiz. %	376.04%	108.44%	43.70%	51.51%	47.32%	56.64%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Per Share
RPS	204.84	89.35	187.53	329.74	272.05	230.81	406.49	-10.78%
YoY %	129.26%	-52.35%	-43.13%	21.21%	17.87%	-43.22%	-	-
Horiz. %	50.39%	21.98%	46.13%	81.12%	66.93%	56.78%	100.00%	-
EPS	97.88	23.31	14.47	34.33	26.55	28.83	22.61	27.63%
YoY %	319.91%	61.09%	-57.85%	29.30%	-7.91%	27.51%	-	-
Horiz. %	432.91%	103.10%	64.00%	151.84%	117.43%	127.51%	100.00%	-
DPS	65.10	11.83	7.50	17.00	14.50	14.50	11.50	33.46%
YoY %	450.30%	57.73%	-55.88%	17.24%	0.00%	26.09%	-	-
Horiz. %	566.09%	102.87%	65.22%	147.83%	126.09%	126.09%	100.00%	-
NAPS	0.75	0.61	0.95	1.89	1.61	1.46	1.30	-8.75%
YoY %	22.95%	-35.79%	-49.74%	17.39%	10.27%	12.31%	-	-
Horiz. %	57.69%	46.92%	73.08%	145.38%	123.85%	112.31%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,280,229
RPS	199.76	88.13	58.48	51.32	41.52	35.18	30.57	36.69%
YoY %	126.67%	50.70%	13.95%	23.60%	18.02%	15.08%	-	-
Horiz. %	653.45%	288.29%	191.30%	167.88%	135.82%	115.08%	100.00%	-
EPS	95.85	22.74	4.51	5.28	4.05	4.39	3.41	74.28%
YoY %	321.50%	404.21%	-14.58%	30.37%	-7.74%	28.74%	-	-
Horiz. %	2,810.85%	666.86%	132.26%	154.84%	118.77%	128.74%	100.00%	-
DPS	63.49	11.67	2.34	2.65	2.21	2.21	0.86	104.68%
YoY %	444.04%	398.72%	-11.70%	19.91%	0.00%	156.98%	-	-
Horiz. %	7,382.56%	1,356.98%	272.09%	308.14%	256.98%	256.98%	100.00%	-
NAPS	0.7314	0.6016	0.2962	0.2941	0.2457	0.2225	0.0978	39.79%
YoY %	21.58%	103.11%	0.71%	19.70%	10.43%	127.51%	-	-
Horiz. %	747.85%	615.13%	302.86%	300.72%	251.23%	227.51%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/21	28/08/20	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	-
Price	4.00	26.28	4.75	11.14	5.61	4.25	7.72	-
P/RPS	1.95	29.41	2.53	3.38	2.06	1.84	1.90	0.43%
YoY %	-93.37%	1,062.45%	-25.15%	64.08%	11.96%	-3.16%	-	-
Horiz. %	102.63%	1,547.89%	133.16%	177.89%	108.42%	96.84%	100.00%	-
P/EPS	4.07	114.00	32.82	32.83	21.13	14.74	17.04	-21.21%
YoY %	-96.43%	247.35%	-0.03%	55.37%	43.35%	-13.50%	-	-
Horiz. %	23.88%	669.01%	192.61%	192.66%	124.00%	86.50%	100.00%	-
EY	24.57	0.88	3.05	3.05	4.73	6.78	5.87	26.92%
YoY %	2,692.05%	-71.15%	0.00%	-35.52%	-30.24%	15.50%	-	-
Horiz. %	418.57%	14.99%	51.96%	51.96%	80.58%	115.50%	100.00%	-
DY	16.28	0.45	1.58	1.53	2.58	3.41	1.49	48.90%
YoY %	3,517.78%	-71.52%	3.27%	-40.70%	-24.34%	128.86%	-	-
Horiz. %	1,092.62%	30.20%	106.04%	102.68%	173.15%	228.86%	100.00%	-
P/NAPS	5.33	43.08	5.00	5.89	3.48	2.91	5.94	-1.78%
YoY %	-87.63%	761.60%	-15.11%	69.25%	19.59%	-51.01%	-	-
Horiz. %	89.73%	725.25%	84.18%	99.16%	58.59%	48.99%	100.00%	-

	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	CAGR
Price Multiplier on Announcement Date
Date	17/09/21	17/09/20	26/09/19	11/10/18	13/10/17	12/10/16	15/10/15	-
Price	3.06	7.79	4.68	10.70	5.96	5.00	8.44	-
P/RPS	1.49	8.72	2.50	3.24	2.19	2.17	2.08	-5.40%
YoY %	-82.91%	248.80%	-22.84%	47.95%	0.92%	4.33%	-	-
Horiz. %	71.63%	419.23%	120.19%	155.77%	105.29%	104.33%	100.00%	-
P/EPS	3.11	33.79	32.34	31.54	22.45	17.35	18.63	-25.77%
YoY %	-90.80%	4.48%	2.54%	40.49%	29.39%	-6.87%	-	-
Horiz. %	16.69%	181.37%	173.59%	169.30%	120.50%	93.13%	100.00%	-
EY	32.12	2.96	3.09	3.17	4.45	5.76	5.37	34.69%
YoY %	985.14%	-4.21%	-2.52%	-28.76%	-22.74%	7.26%	-	-
Horiz. %	598.14%	55.12%	57.54%	59.03%	82.87%	107.26%	100.00%	-
DY	21.27	1.52	1.60	1.59	2.43	2.90	1.36	58.07%
YoY %	1,299.34%	-5.00%	0.63%	-34.57%	-16.21%	113.24%	-	-
Horiz. %	1,563.97%	111.76%	117.65%	116.91%	178.68%	213.24%	100.00%	-
P/NAPS	4.08	12.77	4.93	5.66	3.70	3.42	6.49	-7.43%
YoY %	-68.05%	159.03%	-12.90%	52.97%	8.19%	-47.30%	-	-
Horiz. %	62.87%	196.76%	75.96%	87.21%	57.01%	52.70%	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