[TOPGLOV] YoY Quarter Result on 31-May-2021 [#3]

Announcement Date
09-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- -29.03%
YoY- 485.28%
View:
Show?
Quarter Result
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 1,464,644 4,162,744 1,688,324 1,190,235 1,100,574 869,641 672,270 13.85%
PBT 38,389 2,603,506 422,020 82,239 134,209 91,504 73,743 -10.30%
Tax -9,114 -539,080 -71,987 -7,051 -14,823 -13,955 -10,964 -3.03%
NP 29,275 2,064,426 350,033 75,188 119,386 77,549 62,779 -11.93%
-
NP to SH 15,292 2,036,165 347,895 74,665 117,571 77,713 62,456 -20.89%
-
Tax Rate 23.74% 20.71% 17.06% 8.57% 11.04% 15.25% 14.87% -
Total Cost 1,435,369 2,098,318 1,338,291 1,115,047 981,188 792,092 609,491 15.33%
-
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%
Dividend
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div - 1,440,829 256,014 89,402 87,950 75,206 75,097 -
Div Payout % - 70.76% 73.59% 119.74% 74.81% 96.77% 120.24% -
Equity
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
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%
NOSH 8,207,105 8,206,550 2,607,765 2,560,587 1,279,633 1,253,435 1,251,623 36.79%
Ratio Analysis
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 2.00% 49.59% 20.73% 6.32% 10.85% 8.92% 9.34% -
ROE 0.27% 29.58% 10.53% 3.01% 5.26% 4.08% 3.54% -
Per Share
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 18.29 52.00 65.95 46.60 87.59 69.38 53.71 -16.42%
EPS 0.19 25.44 13.59 2.92 9.36 6.20 4.99 -41.98%
DPS 0.00 18.00 10.00 3.50 7.00 6.00 6.00 -
NAPS 0.70 0.86 1.29 0.97 1.78 1.52 1.41 -11.01%
Adjusted Per Share Value based on latest NOSH - 8,206,550
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 17.85 50.72 20.57 14.50 13.41 10.60 8.19 13.85%
EPS 0.19 24.81 4.24 0.91 1.43 0.95 0.76 -20.62%
DPS 0.00 17.56 3.12 1.09 1.07 0.92 0.92 -
NAPS 0.683 0.8388 0.4024 0.3019 0.2725 0.2321 0.215 21.23%
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
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%
P/EPS 733.16 20.36 97.87 172.77 109.65 85.00 101.60 38.99%
EY 0.14 4.91 1.02 0.58 0.91 1.18 0.98 -27.68%
DY 0.00 3.47 0.75 0.69 0.68 1.14 1.18 -
P/NAPS 2.00 6.02 10.31 5.21 5.76 3.47 3.60 -9.32%
Price Multiplier on Announcement Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
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%
P/EPS 638.90 19.18 127.75 161.13 124.18 90.48 98.40 36.56%
EY 0.16 5.21 0.78 0.62 0.81 1.11 1.02 -26.55%
DY 0.00 3.69 0.58 0.74 0.60 1.07 1.22 -
P/NAPS 1.74 5.67 13.46 4.86 6.53 3.69 3.48 -10.90%

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