[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2017 [#4]

Announcement Date
13-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 6.6%
YoY- -7.77%
View:
Show?
Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 7,236,317 4,801,759 4,213,986 3,409,176 2,888,515 2,510,510 2,275,366 21.24%
PBT 2,301,400 430,748 522,710 383,105 442,202 363,538 216,310 48.25%
Tax -397,585 -57,136 -85,409 -50,536 -79,763 -82,346 -32,745 51.54%
NP 1,903,815 373,612 437,301 332,569 362,439 281,192 183,565 47.62%
-
NP to SH 1,866,999 370,564 433,618 332,704 360,729 279,781 180,523 47.55%
-
Tax Rate 17.28% 13.26% 16.34% 13.19% 18.04% 22.65% 15.14% -
Total Cost 5,332,502 4,428,147 3,776,685 3,076,607 2,526,076 2,229,318 2,091,801 16.86%
-
Net Worth 4,940,287 2,432,559 2,415,346 2,017,527 1,827,155 802,884 1,395,945 23.42%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 958,091 192,044 217,253 181,702 181,464 71,024 99,267 45.86%
Div Payout % 51.32% 51.82% 50.10% 54.61% 50.30% 25.39% 54.99% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 4,940,287 2,432,559 2,415,346 2,017,527 1,827,155 802,884 1,395,945 23.42%
NOSH 2,708,825 2,560,589 1,280,229 1,253,122 1,251,476 617,603 620,420 27.81%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 26.31% 7.78% 10.38% 9.76% 12.55% 11.20% 8.07% -
ROE 37.79% 15.23% 17.95% 16.49% 19.74% 34.85% 12.93% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 89.35 187.53 329.74 272.05 230.81 406.49 366.75 -20.95%
EPS 23.31 14.47 34.33 26.55 28.83 22.61 29.09 -3.62%
DPS 11.83 7.50 17.00 14.50 14.50 11.50 16.00 -4.90%
NAPS 0.61 0.95 1.89 1.61 1.46 1.30 2.25 -19.53%
Adjusted Per Share Value based on latest NOSH - 1,253,138
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 88.16 58.50 51.34 41.53 35.19 30.59 27.72 21.24%
EPS 22.75 4.51 5.28 4.05 4.39 3.41 2.20 47.54%
DPS 11.67 2.34 2.65 2.21 2.21 0.87 1.21 45.84%
NAPS 0.6019 0.2964 0.2943 0.2458 0.2226 0.0978 0.1701 23.42%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 26.28 4.75 11.14 5.61 4.25 7.72 4.79 -
P/RPS 29.41 2.53 3.38 2.06 1.84 1.90 1.31 67.87%
P/EPS 114.00 32.82 32.83 21.13 14.74 17.04 16.46 38.02%
EY 0.88 3.05 3.05 4.73 6.78 5.87 6.07 -27.49%
DY 0.45 1.58 1.53 2.58 3.41 1.49 3.34 -28.37%
P/NAPS 43.08 5.00 5.89 3.48 2.91 5.94 2.13 64.98%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 17/09/20 26/09/19 11/10/18 13/10/17 12/10/16 15/10/15 14/10/14 -
Price 7.79 4.68 10.70 5.96 5.00 8.44 4.81 -
P/RPS 8.72 2.50 3.24 2.19 2.17 2.08 1.31 37.11%
P/EPS 33.79 32.34 31.54 22.45 17.35 18.63 16.53 12.64%
EY 2.96 3.09 3.17 4.45 5.76 5.37 6.05 -11.22%
DY 1.52 1.60 1.59 2.43 2.90 1.36 3.33 -12.24%
P/NAPS 12.77 4.93 5.66 3.70 3.42 6.49 2.14 34.64%

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