[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2018 [#4]

Announcement Date
11-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-Aug-2018 [#4]
Profit Trend
QoQ- -2.05%
YoY- 30.33%
View:
Show?
Annualized Quarter Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 16,402,950 7,236,317 4,801,759 4,213,986 3,409,176 2,888,515 2,510,510 36.68%
PBT 10,142,680 2,301,400 430,748 522,710 383,105 442,202 363,538 74.06%
Tax -2,157,835 -397,585 -57,136 -85,409 -50,536 -79,763 -82,346 72.25%
NP 7,984,845 1,903,815 373,612 437,301 332,569 362,439 281,192 74.57%
-
NP to SH 7,870,874 1,866,999 370,564 433,618 332,704 360,729 279,781 74.30%
-
Tax Rate 21.27% 17.28% 13.26% 16.34% 13.19% 18.04% 22.65% -
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%
-
Net Worth 6,005,904 4,940,287 2,432,559 2,415,346 2,017,527 1,827,155 802,884 39.80%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 5,213,124 958,091 192,044 217,253 181,702 181,464 71,024 104.48%
Div Payout % 66.23% 51.32% 51.82% 50.10% 54.61% 50.30% 25.39% -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 6,005,904 4,940,287 2,432,559 2,415,346 2,017,527 1,827,155 802,884 39.80%
NOSH 8,206,864 2,708,825 2,560,589 1,280,229 1,253,122 1,251,476 617,603 53.84%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 48.68% 26.31% 7.78% 10.38% 9.76% 12.55% 11.20% -
ROE 131.05% 37.79% 15.23% 17.95% 16.49% 19.74% 34.85% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 204.84 89.35 187.53 329.74 272.05 230.81 406.49 -10.78%
EPS 97.88 23.31 14.47 34.33 26.55 28.83 22.61 27.63%
DPS 65.10 11.83 7.50 17.00 14.50 14.50 11.50 33.46%
NAPS 0.75 0.61 0.95 1.89 1.61 1.46 1.30 -8.75%
Adjusted Per Share Value based on latest NOSH - 1,280,229
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 199.86 88.17 58.51 51.35 41.54 35.20 30.59 36.68%
EPS 95.90 22.75 4.52 5.28 4.05 4.40 3.41 74.29%
DPS 63.52 11.67 2.34 2.65 2.21 2.21 0.87 104.30%
NAPS 0.7318 0.602 0.2964 0.2943 0.2458 0.2226 0.0978 39.81%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
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%
P/EPS 4.07 114.00 32.82 32.83 21.13 14.74 17.04 -21.21%
EY 24.57 0.88 3.05 3.05 4.73 6.78 5.87 26.92%
DY 16.28 0.45 1.58 1.53 2.58 3.41 1.49 48.90%
P/NAPS 5.33 43.08 5.00 5.89 3.48 2.91 5.94 -1.78%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
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%
P/EPS 3.11 33.79 32.34 31.54 22.45 17.35 18.63 -25.77%
EY 32.12 2.96 3.09 3.17 4.45 5.76 5.37 34.69%
DY 21.27 1.52 1.60 1.59 2.43 2.90 1.36 58.07%
P/NAPS 4.08 12.77 4.93 5.66 3.70 3.42 6.49 -7.43%

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