[TOPGLOV] YoY Quarter Result on 31-Aug-2017 [#4]

Announcement Date
13-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 26.91%
YoY- 50.99%
View:
Show?
Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 3,109,116 1,189,594 1,216,856 902,415 722,114 709,445 579,111 32.29%
PBT 1,623,554 81,160 141,987 99,117 75,350 134,320 49,248 78.97%
Tax -297,541 -1,084 -40,007 -933 -9,840 -31,094 -2,837 117.00%
NP 1,326,013 80,076 101,980 98,184 65,510 103,226 46,411 74.75%
-
NP to SH 1,291,995 80,052 101,592 98,622 65,318 102,755 46,319 74.05%
-
Tax Rate 18.33% 1.34% 28.18% 0.94% 13.06% 23.15% 5.76% -
Total Cost 1,783,103 1,109,518 1,114,876 804,231 656,604 606,219 532,700 22.28%
-
Net Worth 4,940,287 2,432,559 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 23.42%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 688,400 102,423 127,796 106,516 106,477 37,093 55,829 51.93%
Div Payout % 53.28% 127.95% 125.79% 108.01% 163.01% 36.10% 120.53% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 4,940,287 2,432,559 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 23.42%
NOSH 2,708,825 2,560,589 1,280,229 1,253,138 1,252,671 618,219 620,324 27.81%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 42.65% 6.73% 8.38% 10.88% 9.07% 14.55% 8.01% -
ROE 26.15% 3.29% 4.21% 4.89% 3.57% 8.31% 3.32% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 38.39 46.46 95.22 72.01 57.65 114.76 93.36 -13.75%
EPS 15.95 3.13 7.95 7.87 5.21 8.31 7.47 13.46%
DPS 8.50 4.00 10.00 8.50 8.50 6.00 9.00 -0.94%
NAPS 0.61 0.95 1.89 1.61 1.46 2.00 2.25 -19.53%
Adjusted Per Share Value based on latest NOSH - 1,253,138
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 37.87 14.49 14.82 10.99 8.80 8.64 7.05 32.30%
EPS 15.74 0.98 1.24 1.20 0.80 1.25 0.56 74.28%
DPS 8.39 1.25 1.56 1.30 1.30 0.45 0.68 51.95%
NAPS 0.6018 0.2963 0.2942 0.2458 0.2228 0.1506 0.17 23.42%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 26.28 4.75 11.14 5.61 4.25 7.72 4.79 -
P/RPS 68.46 10.22 11.70 7.79 7.37 6.73 5.13 53.95%
P/EPS 164.74 151.94 140.13 71.28 81.51 46.45 64.15 17.00%
EY 0.61 0.66 0.71 1.40 1.23 2.15 1.56 -14.47%
DY 0.32 0.84 0.90 1.52 2.00 0.78 1.88 -25.53%
P/NAPS 43.08 5.00 5.89 3.48 2.91 3.86 2.13 64.98%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 17/09/20 26/09/19 11/10/18 13/10/17 12/10/16 15/10/15 14/10/14 -
Price 7.79 4.68 10.70 5.96 5.00 8.44 4.81 -
P/RPS 20.29 10.07 11.24 8.28 8.67 7.35 5.15 25.64%
P/EPS 48.83 149.70 134.60 75.73 95.89 50.78 64.42 -4.50%
EY 2.05 0.67 0.74 1.32 1.04 1.97 1.55 4.76%
DY 1.09 0.85 0.93 1.43 1.70 0.71 1.87 -8.59%
P/NAPS 12.77 4.93 5.66 3.70 3.42 4.22 2.14 34.64%

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