[TOPGLOV] YoY Cumulative 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- 5.6%
YoY- -96.03%
View:
Show?
Cumulative Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 1,781,157 4,498,061 14,286,559 4,127,201 3,612,165 2,997,130 2,506,761 -5.53%
PBT -436,103 409,508 9,413,164 677,846 349,588 380,723 283,988 -
Tax 3,157 -75,525 -2,059,775 -100,044 -56,052 -45,402 -49,603 -
NP -432,946 333,983 7,353,389 577,802 293,536 335,321 234,385 -
-
NP to SH -463,493 288,558 7,262,927 575,004 290,512 332,026 234,082 -
-
Tax Rate - 18.44% 21.88% 14.76% 16.03% 11.93% 17.47% -
Total Cost 2,214,103 4,164,078 6,933,170 3,549,399 3,318,629 2,661,809 2,272,376 -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 - 96,098 3,337,922 256,014 89,402 87,950 75,186 -
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 -8.90% 5.15% 105.51% 17.41% 11.72% 14.85% 12.29% -
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 22.24 56.17 178.48 161.21 141.41 238.54 200.04 -30.64%
EPS -5.79 3.60 90.22 22.46 11.37 26.45 18.68 -
DPS 0.00 1.20 41.70 10.00 3.50 7.00 6.00 -
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 21.70 54.80 174.06 50.28 44.01 36.51 30.54 -5.53%
EPS -5.65 3.52 88.49 7.01 3.54 4.05 2.85 -
DPS 0.00 1.17 40.67 3.12 1.09 1.07 0.92 -
NAPS 0.6342 0.683 0.8387 0.4024 0.3019 0.2725 0.2321 18.22%
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 5.13 2.49 2.90 8.25 3.57 4.30 2.63 11.77%
P/EPS -19.70 38.85 5.71 59.22 44.40 38.83 28.21 -
EY -5.08 2.57 17.52 1.69 2.25 2.58 3.54 -
DY 0.00 0.86 8.05 0.75 0.69 0.68 1.14 -
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 4.38 2.17 2.73 10.77 3.33 4.87 2.80 7.73%
P/EPS -16.85 33.86 5.38 77.29 41.41 43.97 30.03 -
EY -5.94 2.95 18.59 1.29 2.41 2.27 3.33 -
DY 0.00 0.98 8.55 0.58 0.74 0.60 1.07 -
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