[TOPGLOV] YoY Annual (Unaudited) Result on 31-Aug-2022 [#4]

Announcement Date
20-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
YoY- -97.0%
View:
Show?
Annual (Unaudited) Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 5,572,507 16,402,950 7,236,317 4,801,759 4,213,986 3,409,176 2,888,515 11.56%
PBT 365,478 10,142,680 2,301,400 430,748 522,710 383,105 442,202 -3.12%
Tax -73,232 -2,157,835 -397,585 -57,136 -85,409 -50,536 -79,763 -1.41%
NP 292,246 7,984,845 1,903,815 373,612 437,301 332,569 362,439 -3.52%
-
NP to SH 235,972 7,870,874 1,866,999 370,564 433,618 332,704 360,729 -6.82%
-
Tax Rate 20.04% 21.27% 17.28% 13.26% 16.34% 13.19% 18.04% -
Total Cost 5,280,261 8,418,105 5,332,502 4,428,147 3,776,685 3,076,607 2,526,076 13.06%
-
Net Worth 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,527 1,827,155 20.53%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div 96,099 5,213,124 958,091 192,044 217,253 181,702 181,464 -10.04%
Div Payout % 40.73% 66.23% 51.32% 51.82% 50.10% 54.61% 50.30% -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,527 1,827,155 20.53%
NOSH 8,207,105 8,206,864 2,708,825 2,560,589 1,280,229 1,253,122 1,251,476 36.79%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 5.24% 48.68% 26.31% 7.78% 10.38% 9.76% 12.55% -
ROE 4.21% 131.05% 37.79% 15.23% 17.95% 16.49% 19.74% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 69.58 204.84 89.35 187.53 329.74 272.05 230.81 -18.10%
EPS 2.95 97.88 23.31 14.47 34.33 26.55 28.83 -31.59%
DPS 1.20 65.10 11.83 7.50 17.00 14.50 14.50 -33.97%
NAPS 0.70 0.75 0.61 0.95 1.89 1.61 1.46 -11.52%
Adjusted Per Share Value based on latest NOSH - 8,207,105
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 67.90 199.86 88.17 58.51 51.35 41.54 35.20 11.56%
EPS 2.88 95.90 22.75 4.52 5.28 4.05 4.40 -6.81%
DPS 1.17 63.52 11.67 2.34 2.65 2.21 2.21 -10.05%
NAPS 0.683 0.7318 0.602 0.2964 0.2943 0.2458 0.2226 20.53%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.805 4.00 26.28 4.75 11.14 5.61 4.25 -
P/RPS 1.16 1.95 29.41 2.53 3.38 2.06 1.84 -7.39%
P/EPS 27.32 4.07 114.00 32.82 32.83 21.13 14.74 10.82%
EY 3.66 24.57 0.88 3.05 3.05 4.73 6.78 -9.76%
DY 1.49 16.28 0.45 1.58 1.53 2.58 3.41 -12.88%
P/NAPS 1.15 5.33 43.08 5.00 5.89 3.48 2.91 -14.32%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 20/09/22 17/09/21 17/09/20 26/09/19 11/10/18 13/10/17 12/10/16 -
Price 0.705 3.06 7.79 4.68 10.70 5.96 5.00 -
P/RPS 1.01 1.49 8.72 2.50 3.24 2.19 2.17 -11.96%
P/EPS 23.93 3.11 33.79 32.34 31.54 22.45 17.35 5.50%
EY 4.18 32.12 2.96 3.09 3.17 4.45 5.76 -5.20%
DY 1.70 21.27 1.52 1.60 1.59 2.43 2.90 -8.51%
P/NAPS 1.01 4.08 12.77 4.93 5.66 3.70 3.42 -18.38%

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