[TOPGLOV] YoY Quarter Result on 31-May-2019 [#3]

	31/05/22	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	CAGR
Quarter Result
Revenue	1,464,644	4,162,744	1,688,324	1,190,235	1,100,574	869,641	672,270	13.85%
YoY %	-64.82%	146.56%	41.85%	8.15%	26.55%	29.36%	-	-
Horiz. %	217.87%	619.21%	251.14%	177.05%	163.71%	129.36%	100.00%	-
PBT	38,389	2,603,506	422,020	82,239	134,209	91,504	73,743	-10.30%
YoY %	-98.53%	516.92%	413.16%	-38.72%	46.67%	24.08%	-	-
Horiz. %	52.06%	3,530.51%	572.28%	111.52%	182.00%	124.08%	100.00%	-
Tax	-9,114	-539,080	-71,987	-7,051	-14,823	-13,955	-10,964	-3.03%
YoY %	98.31%	-648.86%	-920.95%	52.43%	-6.22%	-27.28%	-	-
Horiz. %	83.13%	4,916.82%	656.58%	64.31%	135.20%	127.28%	100.00%	-
NP	29,275	2,064,426	350,033	75,188	119,386	77,549	62,779	-11.93%
YoY %	-98.58%	489.78%	365.54%	-37.02%	53.95%	23.53%	-	-
Horiz. %	46.63%	3,288.40%	557.56%	119.77%	190.17%	123.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,292	2,036,165	347,895	74,665	117,571	77,713	62,456	-20.89%
YoY %	-99.25%	485.28%	365.94%	-36.49%	51.29%	24.43%	-	-
Horiz. %	24.48%	3,260.16%	557.02%	119.55%	188.25%	124.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.74%	20.71%	17.06%	8.57%	11.04%	15.25%	14.87%	-
YoY %	14.63%	21.40%	99.07%	-22.37%	-27.61%	2.56%	-	-
Horiz. %	159.65%	139.27%	114.73%	57.63%	74.24%	102.56%	100.00%	-
Total Cost	1,435,369	2,098,318	1,338,291	1,115,047	981,188	792,092	609,491	15.33%
YoY %	-31.59%	56.79%	20.02%	13.64%	23.87%	29.96%	-	-
Horiz. %	235.50%	344.27%	219.58%	182.95%	160.98%	129.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,771	6,883,963	3,302,584	2,477,738	2,236,463	1,905,221	1,764,788	21.23%
YoY %	-18.57%	108.44%	33.29%	10.79%	17.39%	7.96%	-	-
Horiz. %	317.65%	390.07%	187.14%	140.40%	126.73%	107.96%	100.00%	-

	31/05/22	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	CAGR
Dividend
Div	-	1,440,829	256,014	89,402	87,950	75,206	75,097	-
YoY %	-	462.79%	186.36%	1.65%	16.95%	0.15%	-	-
Horiz. %	-	1,918.62%	340.91%	119.05%	117.12%	100.15%	100.00%	-
Div Payout %	-	70.76%	73.59%	119.74%	74.81%	96.77%	120.24%	-
YoY %	-	-3.85%	-38.54%	60.06%	-22.69%	-19.52%	-	-
Horiz. %	-	58.85%	61.20%	99.58%	62.22%	80.48%	100.00%	-

	31/05/22	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	CAGR
Equity
Net Worth	5,605,771	6,883,963	3,302,584	2,477,738	2,236,463	1,905,221	1,764,788	21.23%
YoY %	-18.57%	108.44%	33.29%	10.79%	17.39%	7.96%	-	-
Horiz. %	317.65%	390.07%	187.14%	140.40%	126.73%	107.96%	100.00%	-
NOSH	8,207,105	8,206,550	2,607,765	2,560,587	1,279,633	1,253,435	1,251,623	36.79%
YoY %	0.01%	214.70%	1.84%	100.10%	2.09%	0.14%	-	-
Horiz. %	655.72%	655.67%	208.35%	204.58%	102.24%	100.14%	100.00%	-

	31/05/22	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	CAGR
Ratio Analysis
NP Margin	2.00%	49.59%	20.73%	6.32%	10.85%	8.92%	9.34%	-
YoY %	-95.97%	139.22%	228.01%	-41.75%	21.64%	-4.50%	-	-
Horiz. %	21.41%	530.94%	221.95%	67.67%	116.17%	95.50%	100.00%	-
ROE	0.27%	29.58%	10.53%	3.01%	5.26%	4.08%	3.54%	-
YoY %	-99.09%	180.91%	249.83%	-42.78%	28.92%	15.25%	-	-
Horiz. %	7.63%	835.59%	297.46%	85.03%	148.59%	115.25%	100.00%	-

	31/05/22	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	CAGR
Per Share
RPS	18.29	52.00	65.95	46.60	87.59	69.38	53.71	-16.42%
YoY %	-64.83%	-21.15%	41.52%	-46.80%	26.25%	29.18%	-	-
Horiz. %	34.05%	96.82%	122.79%	86.76%	163.08%	129.18%	100.00%	-
EPS	0.19	25.44	13.59	2.92	9.36	6.20	4.99	-41.98%
YoY %	-99.25%	87.20%	365.41%	-68.80%	50.97%	24.25%	-	-
Horiz. %	3.81%	509.82%	272.34%	58.52%	187.58%	124.25%	100.00%	-
DPS	0.00	18.00	10.00	3.50	7.00	6.00	6.00	-
YoY %	0.00%	80.00%	185.71%	-50.00%	16.67%	0.00%	-	-
Horiz. %	0.00%	300.00%	166.67%	58.33%	116.67%	100.00%	100.00%	-
NAPS	0.70	0.86	1.29	0.97	1.78	1.52	1.41	-11.01%
YoY %	-18.60%	-33.33%	32.99%	-45.51%	17.11%	7.80%	-	-
Horiz. %	49.65%	60.99%	91.49%	68.79%	126.24%	107.80%	100.00%	-

	31/05/22	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,560,587
RPS	17.84	50.70	20.56	14.50	13.40	10.59	8.19	13.84%
YoY %	-64.81%	146.60%	41.79%	8.21%	26.53%	29.30%	-	-
Horiz. %	217.83%	619.05%	251.04%	177.05%	163.61%	129.30%	100.00%	-
EPS	0.19	24.80	4.24	0.91	1.43	0.95	0.76	-20.62%
YoY %	-99.23%	484.91%	365.93%	-36.36%	50.53%	25.00%	-	-
Horiz. %	25.00%	3,263.16%	557.89%	119.74%	188.16%	125.00%	100.00%	-
DPS	0.00	17.55	3.12	1.09	1.07	0.92	0.91	-
YoY %	0.00%	462.50%	186.24%	1.87%	16.30%	1.10%	-	-
Horiz. %	0.00%	1,928.57%	342.86%	119.78%	117.58%	101.10%	100.00%	-
NAPS	0.6827	0.8384	0.4022	0.3017	0.2724	0.232	0.2149	21.23%
YoY %	-18.57%	108.45%	33.31%	10.76%	17.41%	7.96%	-	-
Horiz. %	317.68%	390.13%	187.16%	140.39%	126.76%	107.96%	100.00%	-

	31/05/22	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/22	31/05/21	29/05/20	31/05/19	31/05/18	31/05/17	31/05/16	-
Price	1.40	5.18	13.30	5.05	10.26	5.27	5.07	-
P/RPS	7.65	9.96	20.17	10.84	11.71	7.60	9.44	-3.44%
YoY %	-23.19%	-50.62%	86.07%	-7.43%	54.08%	-19.49%	-	-
Horiz. %	81.04%	105.51%	213.67%	114.83%	124.05%	80.51%	100.00%	-
P/EPS	733.16	20.36	97.87	172.77	109.65	85.00	101.60	38.99%
YoY %	3,500.98%	-79.20%	-43.35%	57.56%	29.00%	-16.34%	-	-
Horiz. %	721.61%	20.04%	96.33%	170.05%	107.92%	83.66%	100.00%	-
EY	0.14	4.91	1.02	0.58	0.91	1.18	0.98	-27.68%
YoY %	-97.15%	381.37%	75.86%	-36.26%	-22.88%	20.41%	-	-
Horiz. %	14.29%	501.02%	104.08%	59.18%	92.86%	120.41%	100.00%	-
DY	0.00	3.47	0.75	0.69	0.68	1.14	1.18	-
YoY %	0.00%	362.67%	8.70%	1.47%	-40.35%	-3.39%	-	-
Horiz. %	0.00%	294.07%	63.56%	58.47%	57.63%	96.61%	100.00%	-
P/NAPS	2.00	6.02	10.31	5.21	5.76	3.47	3.60	-9.32%
YoY %	-66.78%	-41.61%	97.89%	-9.55%	65.99%	-3.61%	-	-
Horiz. %	55.56%	167.22%	286.39%	144.72%	160.00%	96.39%	100.00%	-

	31/05/22	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	CAGR
Price Multiplier on Announcement Date
Date	09/06/22	09/06/21	11/06/20	18/06/19	19/06/18	16/06/17	15/06/16	-
Price	1.22	4.88	17.36	4.71	11.62	5.61	4.91	-
P/RPS	6.67	9.38	26.32	10.11	13.27	8.09	9.14	-5.11%
YoY %	-28.89%	-64.36%	160.34%	-23.81%	64.03%	-11.49%	-	-
Horiz. %	72.98%	102.63%	287.96%	110.61%	145.19%	88.51%	100.00%	-
P/EPS	638.90	19.18	127.75	161.13	124.18	90.48	98.40	36.56%
YoY %	3,231.07%	-84.99%	-20.72%	29.76%	37.25%	-8.05%	-	-
Horiz. %	649.29%	19.49%	129.83%	163.75%	126.20%	91.95%	100.00%	-
EY	0.16	5.21	0.78	0.62	0.81	1.11	1.02	-26.55%
YoY %	-96.93%	567.95%	25.81%	-23.46%	-27.03%	8.82%	-	-
Horiz. %	15.69%	510.78%	76.47%	60.78%	79.41%	108.82%	100.00%	-
DY	0.00	3.69	0.58	0.74	0.60	1.07	1.22	-
YoY %	0.00%	536.21%	-21.62%	23.33%	-43.93%	-12.30%	-	-
Horiz. %	0.00%	302.46%	47.54%	60.66%	49.18%	87.70%	100.00%	-
P/NAPS	1.74	5.67	13.46	4.86	6.53	3.69	3.48	-10.90%
YoY %	-69.31%	-57.88%	176.95%	-25.57%	76.96%	6.03%	-	-
Horiz. %	50.00%	162.93%	386.78%	139.66%	187.64%	106.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos