[TOPGLOV] YoY Annualized Quarter Result on 31-May-2021 [#3]

Announcement Date
09-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- -7.36%
YoY- 1163.11%
View:
Show?
Annualized Quarter Result
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 5,997,414 19,048,745 5,502,934 4,816,220 3,996,173 3,342,348 2,888,534 12.94%
PBT 546,010 12,550,885 903,794 466,117 507,630 378,650 489,136 1.84%
Tax -100,700 -2,746,366 -133,392 -74,736 -60,536 -66,137 -93,230 1.29%
NP 445,310 9,804,518 770,402 391,381 447,094 312,513 395,905 1.97%
-
NP to SH 384,744 9,683,902 766,672 387,349 442,701 312,109 393,881 -0.39%
-
Tax Rate 18.44% 21.88% 14.76% 16.03% 11.93% 17.47% 19.06% -
Total Cost 5,552,104 9,244,226 4,732,532 4,424,838 3,549,078 3,029,834 2,492,629 14.27%
-
Net Worth 5,605,771 6,883,963 3,302,584 2,477,738 2,236,463 1,904,735 1,762,714 21.25%
Dividend
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div 128,131 4,450,562 341,352 119,203 117,267 100,249 100,012 4.21%
Div Payout % 33.30% 45.96% 44.52% 30.77% 26.49% 32.12% 25.39% -
Equity
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 5,605,771 6,883,963 3,302,584 2,477,738 2,236,463 1,904,735 1,762,714 21.25%
NOSH 8,207,105 8,206,550 2,607,765 2,560,587 1,279,633 1,253,115 1,250,152 36.81%
Ratio Analysis
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 7.43% 51.47% 14.00% 8.13% 11.19% 9.35% 13.71% -
ROE 6.86% 140.67% 23.21% 15.63% 19.79% 16.39% 22.35% -
Per Share
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 74.89 237.97 214.95 188.55 318.06 266.72 231.05 -17.11%
EPS 4.80 120.29 29.95 15.16 35.27 24.91 31.51 -26.90%
DPS 1.60 55.60 13.33 4.67 9.33 8.00 8.00 -23.51%
NAPS 0.70 0.86 1.29 0.97 1.78 1.52 1.41 -11.01%
Adjusted Per Share Value based on latest NOSH - 8,206,550
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 73.08 232.10 67.05 58.68 48.69 40.73 35.20 12.94%
EPS 4.69 117.99 9.34 4.72 5.39 3.80 4.80 -0.38%
DPS 1.56 54.23 4.16 1.45 1.43 1.22 1.22 4.18%
NAPS 0.683 0.8388 0.4024 0.3019 0.2725 0.2321 0.2148 21.25%
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 1.40 5.18 13.30 5.05 10.26 5.27 5.07 -
P/RPS 1.87 2.18 6.19 2.68 3.23 1.98 2.19 -2.59%
P/EPS 29.14 4.28 44.41 33.30 29.12 21.16 16.09 10.40%
EY 3.43 23.36 2.25 3.00 3.43 4.73 6.21 -9.41%
DY 1.14 10.73 1.00 0.92 0.91 1.52 1.58 -5.29%
P/NAPS 2.00 6.02 10.31 5.21 5.76 3.47 3.60 -9.32%
Price Multiplier on Announcement Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 09/06/22 09/06/21 11/06/20 18/06/19 19/06/18 16/06/17 15/06/16 -
Price 1.22 4.88 17.36 4.71 11.62 5.61 4.91 -
P/RPS 1.63 2.05 8.08 2.50 3.65 2.10 2.13 -4.35%
P/EPS 25.39 4.03 57.97 31.06 32.98 22.52 15.58 8.47%
EY 3.94 24.79 1.73 3.22 3.03 4.44 6.42 -7.81%
DY 1.31 11.39 0.77 0.99 0.80 1.43 1.63 -3.57%
P/NAPS 1.74 5.67 13.46 4.86 6.53 3.69 3.48 -10.90%

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