[TOPGLOV] YoY Annualized Quarter Result on 31-Aug-2019 [#4]

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Annualized Quarter Result
Revenue	5,572,507	16,402,950	7,236,317	4,801,759	4,213,986	3,409,176	2,888,515	11.56%
YoY %	-66.03%	126.68%	50.70%	13.95%	23.61%	18.03%	-	-
Horiz. %	192.92%	567.87%	250.52%	166.24%	145.89%	118.03%	100.00%	-
PBT	365,478	10,142,680	2,301,400	430,748	522,710	383,105	442,202	-3.12%
YoY %	-96.40%	340.72%	434.28%	-17.59%	36.44%	-13.36%	-	-
Horiz. %	82.65%	2,293.68%	520.44%	97.41%	118.21%	86.64%	100.00%	-
Tax	-73,232	-2,157,835	-397,585	-57,136	-85,409	-50,536	-79,763	-1.41%
YoY %	96.61%	-442.74%	-595.86%	33.10%	-69.01%	36.64%	-	-
Horiz. %	91.81%	2,705.31%	498.46%	71.63%	107.08%	63.36%	100.00%	-
NP	292,246	7,984,845	1,903,815	373,612	437,301	332,569	362,439	-3.52%
YoY %	-96.34%	319.41%	409.57%	-14.56%	31.49%	-8.24%	-	-
Horiz. %	80.63%	2,203.09%	525.28%	103.08%	120.66%	91.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,972	7,870,874	1,866,999	370,564	433,618	332,704	360,729	-6.82%
YoY %	-97.00%	321.58%	403.83%	-14.54%	30.33%	-7.77%	-	-
Horiz. %	65.42%	2,181.94%	517.56%	102.73%	120.21%	92.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.04%	21.27%	17.28%	13.26%	16.34%	13.19%	18.04%	-
YoY %	-5.78%	23.09%	30.32%	-18.85%	23.88%	-26.88%	-	-
Horiz. %	111.09%	117.90%	95.79%	73.50%	90.58%	73.12%	100.00%	-
Total Cost	5,280,261	8,418,105	5,332,502	4,428,147	3,776,685	3,076,607	2,526,076	13.06%
YoY %	-37.27%	57.86%	20.42%	17.25%	22.75%	21.79%	-	-
Horiz. %	209.03%	333.25%	211.10%	175.30%	149.51%	121.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,605,813	6,005,904	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	20.53%
YoY %	-6.66%	21.57%	103.09%	0.71%	19.72%	10.42%	-	-
Horiz. %	306.81%	328.70%	270.38%	133.13%	132.19%	110.42%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Dividend
Div	96,099	5,213,124	958,091	192,044	217,253	181,702	181,464	-10.04%
YoY %	-98.16%	444.12%	398.89%	-11.60%	19.57%	0.13%	-	-
Horiz. %	52.96%	2,872.81%	527.98%	105.83%	119.72%	100.13%	100.00%	-
Div Payout %	40.73%	66.23%	51.32%	51.82%	50.10%	54.61%	50.30%	-
YoY %	-38.50%	29.05%	-0.96%	3.43%	-8.26%	8.57%	-	-
Horiz. %	80.97%	131.67%	102.03%	103.02%	99.60%	108.57%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Equity
Net Worth	5,605,813	6,005,904	4,940,287	2,432,559	2,415,346	2,017,527	1,827,155	20.53%
YoY %	-6.66%	21.57%	103.09%	0.71%	19.72%	10.42%	-	-
Horiz. %	306.81%	328.70%	270.38%	133.13%	132.19%	110.42%	100.00%	-
NOSH	8,207,105	8,206,864	2,708,825	2,560,589	1,280,229	1,253,122	1,251,476	36.79%
YoY %	0.00%	202.97%	5.79%	100.01%	2.16%	0.13%	-	-
Horiz. %	655.79%	655.77%	216.45%	204.61%	102.30%	100.13%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Ratio Analysis
NP Margin	5.24%	48.68%	26.31%	7.78%	10.38%	9.76%	12.55%	-
YoY %	-89.24%	85.02%	238.17%	-25.05%	6.35%	-22.23%	-	-
Horiz. %	41.75%	387.89%	209.64%	61.99%	82.71%	77.77%	100.00%	-
ROE	4.21%	131.05%	37.79%	15.23%	17.95%	16.49%	19.74%	-
YoY %	-96.79%	246.78%	148.13%	-15.15%	8.85%	-16.46%	-	-
Horiz. %	21.33%	663.88%	191.44%	77.15%	90.93%	83.54%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Per Share
RPS	69.58	204.84	89.35	187.53	329.74	272.05	230.81	-18.10%
YoY %	-66.03%	129.26%	-52.35%	-43.13%	21.21%	17.87%	-	-
Horiz. %	30.15%	88.75%	38.71%	81.25%	142.86%	117.87%	100.00%	-
EPS	2.95	97.88	23.31	14.47	34.33	26.55	28.83	-31.59%
YoY %	-96.99%	319.91%	61.09%	-57.85%	29.30%	-7.91%	-	-
Horiz. %	10.23%	339.51%	80.85%	50.19%	119.08%	92.09%	100.00%	-
DPS	1.20	65.10	11.83	7.50	17.00	14.50	14.50	-33.97%
YoY %	-98.16%	450.30%	57.73%	-55.88%	17.24%	0.00%	-	-
Horiz. %	8.28%	448.97%	81.59%	51.72%	117.24%	100.00%	100.00%	-
NAPS	0.70	0.75	0.61	0.95	1.89	1.61	1.46	-11.52%
YoY %	-6.67%	22.95%	-35.79%	-49.74%	17.39%	10.27%	-	-
Horiz. %	47.95%	51.37%	41.78%	65.07%	129.45%	110.27%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,560,589
RPS	67.86	199.76	88.13	58.48	51.32	41.52	35.18	11.56%
YoY %	-66.03%	126.67%	50.70%	13.95%	23.60%	18.02%	-	-
Horiz. %	192.89%	567.82%	250.51%	166.23%	145.88%	118.02%	100.00%	-
EPS	2.87	95.85	22.74	4.51	5.28	4.05	4.39	-6.83%
YoY %	-97.01%	321.50%	404.21%	-14.58%	30.37%	-7.74%	-	-
Horiz. %	65.38%	2,183.37%	518.00%	102.73%	120.27%	92.26%	100.00%	-
DPS	1.17	63.49	11.67	2.34	2.65	2.21	2.21	-10.05%
YoY %	-98.16%	444.04%	398.72%	-11.70%	19.91%	0.00%	-	-
Horiz. %	52.94%	2,872.85%	528.05%	105.88%	119.91%	100.00%	100.00%	-
NAPS	0.6827	0.7314	0.6016	0.2962	0.2941	0.2457	0.2225	20.53%
YoY %	-6.66%	21.58%	103.11%	0.71%	19.70%	10.43%	-	-
Horiz. %	306.83%	328.72%	270.38%	133.12%	132.18%	110.43%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/22	30/08/21	28/08/20	30/08/19	30/08/18	30/08/17	30/08/16	-
Price	0.805	4.00	26.28	4.75	11.14	5.61	4.25	-
P/RPS	1.16	1.95	29.41	2.53	3.38	2.06	1.84	-7.39%
YoY %	-40.51%	-93.37%	1,062.45%	-25.15%	64.08%	11.96%	-	-
Horiz. %	63.04%	105.98%	1,598.37%	137.50%	183.70%	111.96%	100.00%	-
P/EPS	27.32	4.07	114.00	32.82	32.83	21.13	14.74	10.82%
YoY %	571.25%	-96.43%	247.35%	-0.03%	55.37%	43.35%	-	-
Horiz. %	185.35%	27.61%	773.41%	222.66%	222.73%	143.35%	100.00%	-
EY	3.66	24.57	0.88	3.05	3.05	4.73	6.78	-9.76%
YoY %	-85.10%	2,692.05%	-71.15%	0.00%	-35.52%	-30.24%	-	-
Horiz. %	53.98%	362.39%	12.98%	44.99%	44.99%	69.76%	100.00%	-
DY	1.49	16.28	0.45	1.58	1.53	2.58	3.41	-12.88%
YoY %	-90.85%	3,517.78%	-71.52%	3.27%	-40.70%	-24.34%	-	-
Horiz. %	43.70%	477.42%	13.20%	46.33%	44.87%	75.66%	100.00%	-
P/NAPS	1.15	5.33	43.08	5.00	5.89	3.48	2.91	-14.32%
YoY %	-78.42%	-87.63%	761.60%	-15.11%	69.25%	19.59%	-	-
Horiz. %	39.52%	183.16%	1,480.41%	171.82%	202.41%	119.59%	100.00%	-

	31/08/22	31/08/21	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	CAGR
Price Multiplier on Announcement Date
Date	20/09/22	17/09/21	17/09/20	26/09/19	11/10/18	13/10/17	12/10/16	-
Price	0.705	3.06	7.79	4.68	10.70	5.96	5.00	-
P/RPS	1.01	1.49	8.72	2.50	3.24	2.19	2.17	-11.96%
YoY %	-32.21%	-82.91%	248.80%	-22.84%	47.95%	0.92%	-	-
Horiz. %	46.54%	68.66%	401.84%	115.21%	149.31%	100.92%	100.00%	-
P/EPS	23.93	3.11	33.79	32.34	31.54	22.45	17.35	5.50%
YoY %	669.45%	-90.80%	4.48%	2.54%	40.49%	29.39%	-	-
Horiz. %	137.93%	17.93%	194.76%	186.40%	181.79%	129.39%	100.00%	-
EY	4.18	32.12	2.96	3.09	3.17	4.45	5.76	-5.20%
YoY %	-86.99%	985.14%	-4.21%	-2.52%	-28.76%	-22.74%	-	-
Horiz. %	72.57%	557.64%	51.39%	53.65%	55.03%	77.26%	100.00%	-
DY	1.70	21.27	1.52	1.60	1.59	2.43	2.90	-8.51%
YoY %	-92.01%	1,299.34%	-5.00%	0.63%	-34.57%	-16.21%	-	-
Horiz. %	58.62%	733.45%	52.41%	55.17%	54.83%	83.79%	100.00%	-
P/NAPS	1.01	4.08	12.77	4.93	5.66	3.70	3.42	-18.38%
YoY %	-75.25%	-68.05%	159.03%	-12.90%	52.97%	8.19%	-	-
Horiz. %	29.53%	119.30%	373.39%	144.15%	165.50%	108.19%	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