[TOPGLOV] YoY TTM Result on 30-Nov-2018 [#1]

Announcement Date
17-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
30-Nov-2018 [#1]
Profit Trend
QoQ- 1.06%
YoY- 20.12%
View:
Show?
TTM Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 13,228,737 10,786,470 4,748,894 4,537,835 3,561,709 2,873,822 2,743,158 29.94%
PBT 7,316,861 5,271,473 414,321 542,599 415,339 370,690 465,754 58.19%
Tax -1,516,899 -1,074,226 -40,623 -99,572 -50,459 -63,529 -104,663 56.08%
NP 5,799,962 4,197,247 373,698 443,027 364,880 307,161 361,091 58.77%
-
NP to SH 5,698,807 4,131,348 371,935 438,228 364,834 305,696 359,446 58.43%
-
Tax Rate 20.73% 20.38% 9.80% 18.35% 12.15% 17.14% 22.47% -
Total Cost 7,428,775 6,589,223 4,375,196 4,094,808 3,196,829 2,566,661 2,382,067 20.85%
-
Net Worth 5,605,702 5,530,804 2,580,559 2,477,618 2,107,270 1,917,469 1,243,682 28.49%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 3,990,549 2,266,998 191,826 215,746 181,722 181,574 61,802 100.16%
Div Payout % 70.02% 54.87% 51.58% 49.23% 49.81% 59.40% 17.19% -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 5,605,702 5,530,804 2,580,559 2,477,618 2,107,270 1,917,469 1,243,682 28.49%
NOSH 8,207,017 8,196,499 2,560,589 2,560,536 1,256,979 1,253,247 621,841 53.66%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 43.84% 38.91% 7.87% 9.76% 10.24% 10.69% 13.16% -
ROE 101.66% 74.70% 14.41% 17.69% 17.31% 15.94% 28.90% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 165.19 134.57 185.87 177.66 283.95 229.31 441.13 -15.08%
EPS 71.16 51.54 14.56 17.16 29.09 24.39 57.80 3.52%
DPS 49.80 28.28 7.50 8.45 14.50 14.50 10.00 30.64%
NAPS 0.70 0.69 1.01 0.97 1.68 1.53 2.00 -16.03%
Adjusted Per Share Value based on latest NOSH - 2,560,536
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 161.17 131.41 57.86 55.29 43.39 35.01 33.42 29.94%
EPS 69.43 50.33 4.53 5.34 4.44 3.72 4.38 58.42%
DPS 48.62 27.62 2.34 2.63 2.21 2.21 0.75 100.30%
NAPS 0.683 0.6738 0.3144 0.3019 0.2567 0.2336 0.1515 28.49%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 2.93 7.12 4.50 5.97 6.73 5.28 9.71 -
P/RPS 1.77 5.29 2.42 3.36 2.37 2.30 2.20 -3.55%
P/EPS 4.12 13.81 30.91 34.80 23.14 21.65 16.80 -20.86%
EY 24.29 7.24 3.23 2.87 4.32 4.62 5.95 26.39%
DY 17.00 3.97 1.67 1.41 2.15 2.75 1.03 59.49%
P/NAPS 4.19 10.32 4.46 6.15 4.01 3.45 4.86 -2.43%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 10/12/21 09/12/20 17/12/19 17/12/18 19/12/17 15/12/16 15/12/15 -
Price 2.16 6.84 4.66 5.74 7.48 5.06 11.86 -
P/RPS 1.31 5.08 2.51 3.23 2.63 2.21 2.69 -11.29%
P/EPS 3.04 13.27 32.01 33.46 25.72 20.74 20.52 -27.23%
EY 32.95 7.54 3.12 2.99 3.89 4.82 4.87 37.48%
DY 23.06 4.13 1.61 1.47 1.94 2.87 0.84 73.59%
P/NAPS 3.09 9.91 4.61 5.92 4.45 3.31 5.93 -10.28%

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