[TOPGLOV] YoY Cumulative 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
Cumulative Result
Revenue	4,498,061	14,286,559	4,127,201	3,612,165	2,997,130	2,506,761	2,166,401	12.94%
YoY %	-68.52%	246.16%	14.26%	20.52%	19.56%	15.71%	-	-
Horiz. %	207.63%	659.46%	190.51%	166.74%	138.35%	115.71%	100.00%	-
PBT	409,508	9,413,164	677,846	349,588	380,723	283,988	366,852	1.84%
YoY %	-95.65%	1,288.69%	93.90%	-8.18%	34.06%	-22.59%	-	-
Horiz. %	111.63%	2,565.93%	184.77%	95.29%	103.78%	77.41%	100.00%	-
Tax	-75,525	-2,059,775	-100,044	-56,052	-45,402	-49,603	-69,923	1.29%
YoY %	96.33%	-1,958.87%	-78.48%	-23.46%	8.47%	29.06%	-	-
Horiz. %	108.01%	2,945.78%	143.08%	80.16%	64.93%	70.94%	100.00%	-
NP	333,983	7,353,389	577,802	293,536	335,321	234,385	296,929	1.97%
YoY %	-95.46%	1,172.65%	96.84%	-12.46%	43.06%	-21.06%	-	-
Horiz. %	112.48%	2,476.48%	194.59%	98.86%	112.93%	78.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	288,558	7,262,927	575,004	290,512	332,026	234,082	295,411	-0.39%
YoY %	-96.03%	1,163.11%	97.93%	-12.50%	41.84%	-20.76%	-	-
Horiz. %	97.68%	2,458.58%	194.65%	98.34%	112.39%	79.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.44%	21.88%	14.76%	16.03%	11.93%	17.47%	19.06%	-
YoY %	-15.72%	48.24%	-7.92%	34.37%	-31.71%	-8.34%	-	-
Horiz. %	96.75%	114.80%	77.44%	84.10%	62.59%	91.66%	100.00%	-
Total Cost	4,164,078	6,933,170	3,549,399	3,318,629	2,661,809	2,272,376	1,869,472	14.27%
YoY %	-39.94%	95.33%	6.95%	24.68%	17.14%	21.55%	-	-
Horiz. %	222.74%	370.86%	189.86%	177.52%	142.38%	121.55%	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	1,904,735	1,762,714	21.25%
YoY %	-18.57%	108.44%	33.29%	10.79%	17.42%	8.06%	-	-
Horiz. %	318.02%	390.53%	187.36%	140.56%	126.88%	108.06%	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	96,098	3,337,922	256,014	89,402	87,950	75,186	75,009	4.21%
YoY %	-97.12%	1,203.80%	186.36%	1.65%	16.98%	0.24%	-	-
Horiz. %	128.12%	4,450.03%	341.31%	119.19%	117.25%	100.24%	100.00%	-
Div Payout %	33.30%	45.96%	44.52%	30.77%	26.49%	32.12%	25.39%	-
YoY %	-27.55%	3.23%	44.69%	16.16%	-17.53%	26.51%	-	-
Horiz. %	131.15%	181.02%	175.34%	121.19%	104.33%	126.51%	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	1,904,735	1,762,714	21.25%
YoY %	-18.57%	108.44%	33.29%	10.79%	17.42%	8.06%	-	-
Horiz. %	318.02%	390.53%	187.36%	140.56%	126.88%	108.06%	100.00%	-
NOSH	8,207,105	8,206,550	2,607,765	2,560,587	1,279,633	1,253,115	1,250,152	36.81%
YoY %	0.01%	214.70%	1.84%	100.10%	2.12%	0.24%	-	-
Horiz. %	656.49%	656.44%	208.60%	204.82%	102.36%	100.24%	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	7.43%	51.47%	14.00%	8.13%	11.19%	9.35%	13.71%	-
YoY %	-85.56%	267.64%	72.20%	-27.35%	19.68%	-31.80%	-	-
Horiz. %	54.19%	375.42%	102.12%	59.30%	81.62%	68.20%	100.00%	-
ROE	5.15%	105.51%	17.41%	11.72%	14.85%	12.29%	16.76%	-
YoY %	-95.12%	506.03%	48.55%	-21.08%	20.83%	-26.67%	-	-
Horiz. %	30.73%	629.53%	103.88%	69.93%	88.60%	73.33%	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	56.17	178.48	161.21	141.41	238.54	200.04	173.29	-17.11%
YoY %	-68.53%	10.71%	14.00%	-40.72%	19.25%	15.44%	-	-
Horiz. %	32.41%	102.99%	93.03%	81.60%	137.65%	115.44%	100.00%	-
EPS	3.60	90.22	22.46	11.37	26.45	18.68	23.63	-26.90%
YoY %	-96.01%	301.69%	97.54%	-57.01%	41.60%	-20.95%	-	-
Horiz. %	15.23%	381.80%	95.05%	48.12%	111.93%	79.05%	100.00%	-
DPS	1.20	41.70	10.00	3.50	7.00	6.00	6.00	-23.51%
YoY %	-97.12%	317.00%	185.71%	-50.00%	16.67%	0.00%	-	-
Horiz. %	20.00%	695.00%	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	54.78	173.99	50.26	43.99	36.50	30.53	26.38	12.94%
YoY %	-68.52%	246.18%	14.25%	20.52%	19.55%	15.73%	-	-
Horiz. %	207.66%	659.55%	190.52%	166.76%	138.36%	115.73%	100.00%	-
EPS	3.51	88.45	7.00	3.54	4.04	2.85	3.60	-0.42%
YoY %	-96.03%	1,163.57%	97.74%	-12.38%	41.75%	-20.83%	-	-
Horiz. %	97.50%	2,456.94%	194.44%	98.33%	112.22%	79.17%	100.00%	-
DPS	1.17	40.65	3.12	1.09	1.07	0.92	0.91	4.27%
YoY %	-97.12%	1,202.88%	186.24%	1.87%	16.30%	1.10%	-	-
Horiz. %	128.57%	4,467.03%	342.86%	119.78%	117.58%	101.10%	100.00%	-
NAPS	0.6827	0.8384	0.4022	0.3017	0.2724	0.232	0.2147	21.25%
YoY %	-18.57%	108.45%	33.31%	10.76%	17.41%	8.06%	-	-
Horiz. %	317.98%	390.50%	187.33%	140.52%	126.87%	108.06%	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	2.49	2.90	8.25	3.57	4.30	2.63	2.93	-2.67%
YoY %	-14.14%	-64.85%	131.09%	-16.98%	63.50%	-10.24%	-	-
Horiz. %	84.98%	98.98%	281.57%	121.84%	146.76%	89.76%	100.00%	-
P/EPS	38.85	5.71	59.22	44.40	38.83	28.21	21.46	10.39%
YoY %	580.39%	-90.36%	33.38%	14.34%	37.65%	31.45%	-	-
Horiz. %	181.03%	26.61%	275.96%	206.90%	180.94%	131.45%	100.00%	-
EY	2.57	17.52	1.69	2.25	2.58	3.54	4.66	-9.43%
YoY %	-85.33%	936.69%	-24.89%	-12.79%	-27.12%	-24.03%	-	-
Horiz. %	55.15%	375.97%	36.27%	48.28%	55.36%	75.97%	100.00%	-
DY	0.86	8.05	0.75	0.69	0.68	1.14	1.18	-5.13%
YoY %	-89.32%	973.33%	8.70%	1.47%	-40.35%	-3.39%	-	-
Horiz. %	72.88%	682.20%	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	2.17	2.73	10.77	3.33	4.87	2.80	2.83	-4.32%
YoY %	-20.51%	-74.65%	223.42%	-31.62%	73.93%	-1.06%	-	-
Horiz. %	76.68%	96.47%	380.57%	117.67%	172.08%	98.94%	100.00%	-
P/EPS	33.86	5.38	77.29	41.41	43.97	30.03	20.78	8.47%
YoY %	529.37%	-93.04%	86.65%	-5.82%	46.42%	44.51%	-	-
Horiz. %	162.95%	25.89%	371.94%	199.28%	211.60%	144.51%	100.00%	-
EY	2.95	18.59	1.29	2.41	2.27	3.33	4.81	-7.82%
YoY %	-84.13%	1,341.09%	-46.47%	6.17%	-31.83%	-30.77%	-	-
Horiz. %	61.33%	386.49%	26.82%	50.10%	47.19%	69.23%	100.00%	-
DY	0.98	8.55	0.58	0.74	0.60	1.07	1.22	-3.58%
YoY %	-88.54%	1,374.14%	-21.62%	23.33%	-43.93%	-12.30%	-	-
Horiz. %	80.33%	700.82%	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