[TOPGLOV] YoY Cumulative Quarter Result on 28-Feb-2019 [#2]

Announcement Date
22-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
28-Feb-2019 [#2]
Profit Trend
QoQ- 96.13%
YoY- 0.65%
View:
Show?
Cumulative Result
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Revenue 3,033,417 10,123,815 2,438,877 2,421,930 1,896,556 1,637,120 1,494,131 12.52%
PBT 371,119 6,809,658 255,826 267,349 246,514 192,484 293,109 4.00%
Tax -66,411 -1,520,695 -28,057 -49,001 -30,579 -35,648 -58,959 2.00%
NP 304,708 5,288,963 227,769 218,348 215,935 156,836 234,150 4.48%
-
NP to SH 273,266 5,226,762 227,109 215,847 214,455 156,369 232,955 2.69%
-
Tax Rate 17.89% 22.33% 10.97% 18.33% 12.40% 18.52% 20.12% -
Total Cost 2,728,709 4,834,852 2,211,108 2,203,582 1,680,621 1,480,284 1,259,981 13.73%
-
Net Worth 5,605,724 6,939,965 3,968,221 2,503,271 2,108,917 1,891,964 1,769,909 21.17%
Dividend
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Div 96,098 3,365,076 - - - - - -
Div Payout % 35.17% 64.38% - - - - - -
Equity
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Net Worth 5,605,724 6,939,965 3,968,221 2,503,271 2,108,917 1,891,964 1,769,909 21.17%
NOSH 8,207,076 8,069,727 2,562,387 2,560,581 1,258,175 1,252,956 1,246,415 36.88%
Ratio Analysis
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
NP Margin 10.05% 52.24% 9.34% 9.02% 11.39% 9.58% 15.67% -
ROE 4.87% 75.31% 5.72% 8.62% 10.17% 8.26% 13.16% -
Per Share
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 37.88 125.45 95.26 94.82 151.08 130.66 119.87 -17.46%
EPS 3.41 64.77 8.87 8.45 17.09 12.48 18.69 -24.67%
DPS 1.20 41.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.86 1.55 0.98 1.68 1.51 1.42 -11.11%
Adjusted Per Share Value based on latest NOSH - 2,560,581
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 36.94 123.29 29.70 29.50 23.10 19.94 18.20 12.51%
EPS 3.33 63.65 2.77 2.63 2.61 1.90 2.84 2.68%
DPS 1.17 40.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6827 0.8452 0.4833 0.3049 0.2568 0.2304 0.2155 21.17%
Price Multiplier on Financial Quarter End Date
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 2.05 5.24 5.64 4.54 9.71 5.03 5.63 -
P/RPS 5.41 4.18 5.92 4.79 6.43 3.85 4.70 2.37%
P/EPS 60.08 8.09 63.58 53.73 56.84 40.30 30.12 12.19%
EY 1.66 12.36 1.57 1.86 1.76 2.48 3.32 -10.90%
DY 0.59 7.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 6.09 3.64 4.63 5.78 3.33 3.96 -4.89%
Price Multiplier on Announcement Date
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 09/03/22 09/03/21 19/03/20 22/03/19 15/03/18 16/03/17 16/03/16 -
Price 1.68 5.19 5.85 4.43 9.85 5.25 5.20 -
P/RPS 4.44 4.14 6.14 4.67 6.52 4.02 4.34 0.38%
P/EPS 49.23 8.01 65.95 52.43 57.66 42.07 27.82 9.97%
EY 2.03 12.48 1.52 1.91 1.73 2.38 3.59 -9.06%
DY 0.71 8.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 6.03 3.77 4.52 5.86 3.48 3.66 -6.78%

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