[TOPGLOV] YoY Annualized Quarter Result on 31-May-2022 [#3]

Announcement Date
09-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- -29.6%
YoY- -96.03%
View:
Show?
Annualized Quarter Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 2,374,876 5,997,414 19,048,745 5,502,934 4,816,220 3,996,173 3,342,348 -5.53%
PBT -581,470 546,010 12,550,885 903,794 466,117 507,630 378,650 -
Tax 4,209 -100,700 -2,746,366 -133,392 -74,736 -60,536 -66,137 -
NP -577,261 445,310 9,804,518 770,402 391,381 447,094 312,513 -
-
NP to SH -617,990 384,744 9,683,902 766,672 387,349 442,701 312,109 -
-
Tax Rate - 18.44% 21.88% 14.76% 16.03% 11.93% 17.47% -
Total Cost 2,952,137 5,552,104 9,244,226 4,732,532 4,424,838 3,549,078 3,029,834 -0.43%
-
Net Worth 5,205,577 5,605,771 6,883,963 3,302,584 2,477,738 2,236,463 1,904,735 18.23%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - 128,131 4,450,562 341,352 119,203 117,267 100,249 -
Div Payout % - 33.30% 45.96% 44.52% 30.77% 26.49% 32.12% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 5,205,577 5,605,771 6,883,963 3,302,584 2,477,738 2,236,463 1,904,735 18.23%
NOSH 8,207,462 8,207,105 8,206,550 2,607,765 2,560,587 1,279,633 1,253,115 36.76%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin -24.31% 7.43% 51.47% 14.00% 8.13% 11.19% 9.35% -
ROE -11.87% 6.86% 140.67% 23.21% 15.63% 19.79% 16.39% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 29.65 74.89 237.97 214.95 188.55 318.06 266.72 -30.64%
EPS -7.72 4.80 120.29 29.95 15.16 35.27 24.91 -
DPS 0.00 1.60 55.60 13.33 4.67 9.33 8.00 -
NAPS 0.65 0.70 0.86 1.29 0.97 1.78 1.52 -13.19%
Adjusted Per Share Value based on latest NOSH - 8,207,105
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 28.93 73.06 232.04 67.03 58.67 48.68 40.71 -5.53%
EPS -7.53 4.69 117.96 9.34 4.72 5.39 3.80 -
DPS 0.00 1.56 54.21 4.16 1.45 1.43 1.22 -
NAPS 0.6341 0.6829 0.8386 0.4023 0.3018 0.2724 0.232 18.23%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 1.14 1.40 5.18 13.30 5.05 10.26 5.27 -
P/RPS 3.84 1.87 2.18 6.19 2.68 3.23 1.98 11.66%
P/EPS -14.77 29.14 4.28 44.41 33.30 29.12 21.16 -
EY -6.77 3.43 23.36 2.25 3.00 3.43 4.73 -
DY 0.00 1.14 10.73 1.00 0.92 0.91 1.52 -
P/NAPS 1.75 2.00 6.02 10.31 5.21 5.76 3.47 -10.77%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 16/06/23 09/06/22 09/06/21 11/06/20 18/06/19 19/06/18 16/06/17 -
Price 0.975 1.22 4.88 17.36 4.71 11.62 5.61 -
P/RPS 3.29 1.63 2.05 8.08 2.50 3.65 2.10 7.76%
P/EPS -12.64 25.39 4.03 57.97 31.06 32.98 22.52 -
EY -7.91 3.94 24.79 1.73 3.22 3.03 4.44 -
DY 0.00 1.31 11.39 0.77 0.99 0.80 1.43 -
P/NAPS 1.50 1.74 5.67 13.46 4.86 6.53 3.69 -13.92%

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