[TOPGLOV] YoY Quarter Result on 31-May-2018 [#3]

Announcement Date
19-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 7.85%
YoY- 51.29%
View:
Show?
Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 4,162,744 1,688,324 1,190,235 1,100,574 869,641 672,270 661,190 35.84%
PBT 2,603,506 422,020 82,239 134,209 91,504 73,743 100,581 71.90%
Tax -539,080 -71,987 -7,051 -14,823 -13,955 -10,964 -27,921 63.71%
NP 2,064,426 350,033 75,188 119,386 77,549 62,779 72,660 74.59%
-
NP to SH 2,036,165 347,895 74,665 117,571 77,713 62,456 72,274 74.34%
-
Tax Rate 20.71% 17.06% 8.57% 11.04% 15.25% 14.87% 27.76% -
Total Cost 2,098,318 1,338,291 1,115,047 981,188 792,092 609,491 588,530 23.57%
-
Net Worth 6,883,963 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 29.31%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 1,440,829 256,014 89,402 87,950 75,206 75,097 49,418 75.34%
Div Payout % 70.76% 73.59% 119.74% 74.81% 96.77% 120.24% 68.38% -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 6,883,963 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 29.31%
NOSH 8,206,550 2,607,765 2,560,587 1,279,633 1,253,435 1,251,623 617,726 53.83%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 49.59% 20.73% 6.32% 10.85% 8.92% 9.34% 10.99% -
ROE 29.58% 10.53% 3.01% 5.26% 4.08% 3.54% 4.92% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 52.00 65.95 46.60 87.59 69.38 53.71 107.04 -11.32%
EPS 25.44 13.59 2.92 9.36 6.20 4.99 11.70 13.80%
DPS 18.00 10.00 3.50 7.00 6.00 6.00 8.00 14.45%
NAPS 0.86 1.29 0.97 1.78 1.52 1.41 2.38 -15.59%
Adjusted Per Share Value based on latest NOSH - 1,279,633
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 50.71 20.57 14.50 13.41 10.59 8.19 8.05 35.86%
EPS 24.80 4.24 0.91 1.43 0.95 0.76 0.88 74.35%
DPS 17.55 3.12 1.09 1.07 0.92 0.91 0.60 75.44%
NAPS 0.8386 0.4023 0.3018 0.2724 0.2321 0.215 0.1791 29.31%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 5.18 13.30 5.05 10.26 5.27 5.07 5.42 -
P/RPS 9.96 20.17 10.84 11.71 7.60 9.44 5.06 11.93%
P/EPS 20.36 97.87 172.77 109.65 85.00 101.60 46.32 -12.79%
EY 4.91 1.02 0.58 0.91 1.18 0.98 2.16 14.65%
DY 3.47 0.75 0.69 0.68 1.14 1.18 1.48 15.24%
P/NAPS 6.02 10.31 5.21 5.76 3.47 3.60 2.28 17.54%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 09/06/21 11/06/20 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 -
Price 4.88 17.36 4.71 11.62 5.61 4.91 5.87 -
P/RPS 9.38 26.32 10.11 13.27 8.09 9.14 5.48 9.36%
P/EPS 19.18 127.75 161.13 124.18 90.48 98.40 50.17 -14.79%
EY 5.21 0.78 0.62 0.81 1.11 1.02 1.99 17.38%
DY 3.69 0.58 0.74 0.60 1.07 1.22 1.36 18.08%
P/NAPS 5.67 13.46 4.86 6.53 3.69 3.48 2.47 14.83%

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