[TOPGLOV] YoY Cumulative Quarter Result on 30-Nov-2018 [#1]

Announcement Date
17-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
30-Nov-2018 [#1]
Profit Trend
QoQ- -74.62%
YoY- 4.37%
View:
Show?
Cumulative Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 1,584,120 4,759,253 1,209,100 1,261,965 938,116 785,583 800,276 12.04%
PBT 258,845 3,095,525 125,452 141,879 121,990 89,756 161,268 8.19%
Tax -56,472 -690,336 -13,695 -30,208 -16,045 -16,122 -32,356 9.71%
NP 202,373 2,405,189 111,757 111,671 105,945 73,634 128,912 7.79%
-
NP to SH 185,718 2,375,775 111,426 110,055 105,445 73,315 128,348 6.34%
-
Tax Rate 21.82% 22.30% 10.92% 21.29% 13.15% 17.96% 20.06% -
Total Cost 1,381,747 2,354,064 1,097,343 1,150,294 832,171 711,949 671,364 12.77%
-
Net Worth 5,605,702 5,530,804 2,580,559 2,477,618 2,107,270 1,917,469 1,734,936 21.56%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 96,097 1,322,583 - - - - - -
Div Payout % 51.74% 55.67% - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 5,605,702 5,530,804 2,580,559 2,477,618 2,107,270 1,917,469 1,734,936 21.56%
NOSH 8,207,017 8,196,499 2,560,589 2,560,536 1,256,979 1,253,247 621,841 53.66%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 12.78% 50.54% 9.24% 8.85% 11.29% 9.37% 16.11% -
ROE 3.31% 42.96% 4.32% 4.44% 5.00% 3.82% 7.40% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 19.78 59.37 47.32 49.41 74.79 62.68 128.69 -26.78%
EPS 2.32 29.64 4.36 4.31 8.41 5.85 20.64 -30.50%
DPS 1.20 16.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 1.01 0.97 1.68 1.53 2.79 -20.56%
Adjusted Per Share Value based on latest NOSH - 2,560,536
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 19.30 57.98 14.73 15.37 11.43 9.57 9.75 12.04%
EPS 2.26 28.94 1.36 1.34 1.28 0.89 1.56 6.36%
DPS 1.17 16.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.683 0.6738 0.3144 0.3019 0.2567 0.2336 0.2114 21.56%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 2.93 7.12 4.50 5.97 6.73 5.28 9.71 -
P/RPS 14.81 11.99 9.51 12.08 9.00 8.42 7.54 11.89%
P/EPS 126.34 24.02 103.19 138.56 80.06 90.26 47.04 17.88%
EY 0.79 4.16 0.97 0.72 1.25 1.11 2.13 -15.22%
DY 0.41 2.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 10.32 4.46 6.15 4.01 3.45 3.48 3.13%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 10/12/21 09/12/20 17/12/19 17/12/18 19/12/17 15/12/16 15/12/15 -
Price 2.16 6.84 4.43 5.74 7.48 5.06 11.86 -
P/RPS 10.92 11.52 9.36 11.62 10.00 8.07 9.22 2.85%
P/EPS 93.14 23.08 101.58 133.22 88.98 86.50 57.46 8.37%
EY 1.07 4.33 0.98 0.75 1.12 1.16 1.74 -7.77%
DY 0.56 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 9.91 4.39 5.92 4.45 3.31 4.25 -5.16%

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