[TOPGLOV] YoY TTM Result on 31-Aug-2023 [#4]

Announcement Date
06-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-Aug-2023 [#4]
Profit Trend
QoQ- -79.55%
YoY- -492.69%
View:
Show?
TTM Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 2,257,022 5,488,163 16,403,870 7,236,317 4,801,759 4,213,986 3,409,176 -6.63%
PBT -897,999 365,479 10,153,541 2,301,400 430,748 522,710 383,105 -
Tax 11,036 -73,232 -2,150,763 -397,585 -57,136 -85,409 -50,536 -
NP -886,963 292,247 8,002,778 1,903,815 373,612 437,301 332,569 -
-
NP to SH -926,638 235,973 7,888,864 1,866,999 370,564 433,618 332,704 -
-
Tax Rate - 20.04% 21.18% 17.28% 13.26% 16.34% 13.19% -
Total Cost 3,143,985 5,195,916 8,401,092 5,332,502 4,428,147 3,776,685 3,076,607 0.36%
-
Net Worth 4,725,418 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,553 15.23%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div - 96,097 5,217,035 944,415 191,826 215,746 181,722 -
Div Payout % - 40.72% 66.13% 50.58% 51.77% 49.76% 54.62% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 4,725,418 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,553 15.23%
NOSH 8,207,924 8,207,105 8,206,864 2,708,825 2,560,589 1,280,229 1,253,138 36.76%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin -39.30% 5.33% 48.79% 26.31% 7.78% 10.38% 9.76% -
ROE -19.61% 4.21% 131.35% 37.79% 15.23% 17.95% 16.49% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 28.18 68.53 204.85 89.35 187.53 329.74 272.05 -31.45%
EPS -11.57 2.95 98.51 23.05 14.47 33.93 26.55 -
DPS 0.00 1.20 65.10 11.66 7.50 17.00 14.50 -
NAPS 0.59 0.70 0.75 0.61 0.95 1.89 1.61 -15.39%
Adjusted Per Share Value based on latest NOSH - 8,207,924
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 27.50 66.86 199.85 88.16 58.50 51.34 41.53 -6.63%
EPS -11.29 2.87 96.11 22.75 4.51 5.28 4.05 -
DPS 0.00 1.17 63.56 11.51 2.34 2.63 2.21 -
NAPS 0.5757 0.683 0.7317 0.6019 0.2964 0.2943 0.2458 15.23%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.765 0.805 4.00 26.28 4.75 11.14 5.61 -
P/RPS 2.71 1.17 1.95 29.41 2.53 3.38 2.06 4.67%
P/EPS -6.61 27.32 4.06 114.00 32.82 32.83 21.13 -
EY -15.12 3.66 24.63 0.88 3.05 3.05 4.73 -
DY 0.00 1.49 16.28 0.44 1.58 1.53 2.58 -
P/NAPS 1.30 1.15 5.33 43.08 5.00 5.89 3.48 -15.12%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 06/10/23 20/09/22 17/09/21 17/09/20 26/09/19 11/10/18 13/10/17 -
Price 0.755 0.705 3.06 7.79 4.72 10.70 6.01 -
P/RPS 2.68 1.03 1.49 8.72 2.52 3.24 2.21 3.26%
P/EPS -6.53 23.93 3.11 33.79 32.62 31.54 22.64 -
EY -15.32 4.18 32.19 2.96 3.07 3.17 4.42 -
DY 0.00 1.70 21.27 1.50 1.59 1.59 2.41 -
P/NAPS 1.28 1.01 4.08 12.77 4.97 5.66 3.73 -16.32%

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