[TOPGLOV] YoY Quarter Result on 28-Feb-2019 [#2]

Announcement Date
22-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
28-Feb-2019 [#2]
Profit Trend
QoQ- -3.87%
YoY- -2.95%
View:
Show?
Quarter Result
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Revenue 1,449,297 5,365,482 1,229,777 1,159,965 958,440 851,537 693,855 13.05%
PBT 112,275 3,724,994 130,374 125,470 124,524 102,728 131,841 -2.64%
Tax -9,939 -823,287 -14,362 -18,793 -14,534 -19,526 -26,603 -15.12%
NP 102,336 2,901,707 116,012 106,677 109,990 83,202 105,238 -0.46%
-
NP to SH 87,549 2,868,977 115,683 105,792 109,010 83,054 104,607 -2.92%
-
Tax Rate 8.85% 22.10% 11.02% 14.98% 11.67% 19.01% 20.18% -
Total Cost 1,346,961 2,463,775 1,113,765 1,053,288 848,450 768,335 588,617 14.78%
-
Net Worth 5,605,724 6,897,736 3,968,221 2,503,271 2,108,917 1,891,576 1,776,817 21.09%
Dividend
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Div - 2,021,197 - - - - - -
Div Payout % - 70.45% - - - - - -
Equity
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Net Worth 5,605,724 6,897,736 3,968,221 2,503,271 2,108,917 1,891,576 1,776,817 21.09%
NOSH 8,207,076 8,020,623 2,562,387 2,560,581 1,258,175 1,252,699 1,251,279 36.79%
Ratio Analysis
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
NP Margin 7.06% 54.08% 9.43% 9.20% 11.48% 9.77% 15.17% -
ROE 1.56% 41.59% 2.92% 4.23% 5.17% 4.39% 5.89% -
Per Share
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 18.10 66.90 48.04 45.41 76.35 67.98 55.45 -17.01%
EPS 1.09 35.77 4.52 4.14 8.68 6.63 8.36 -28.77%
DPS 0.00 25.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.86 1.55 0.98 1.68 1.51 1.42 -11.11%
Adjusted Per Share Value based on latest NOSH - 2,560,581
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 17.65 65.34 14.98 14.13 11.67 10.37 8.45 13.05%
EPS 1.07 34.94 1.41 1.29 1.33 1.01 1.27 -2.81%
DPS 0.00 24.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6827 0.84 0.4833 0.3049 0.2568 0.2304 0.2164 21.09%
Price Multiplier on Financial Quarter End Date
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 2.05 5.24 5.64 4.54 9.71 5.03 5.63 -
P/RPS 11.33 7.83 11.74 10.00 12.72 7.40 10.15 1.84%
P/EPS 187.52 14.65 124.82 109.62 111.82 75.87 67.34 18.60%
EY 0.53 6.83 0.80 0.91 0.89 1.32 1.48 -15.72%
DY 0.00 4.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 6.09 3.64 4.63 5.78 3.33 3.96 -4.89%
Price Multiplier on Announcement Date
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 09/03/22 09/03/21 19/03/20 22/03/19 15/03/18 16/03/17 16/03/16 -
Price 1.68 5.19 5.85 4.43 9.85 5.25 5.20 -
P/RPS 9.28 7.76 12.18 9.76 12.90 7.72 9.38 -0.17%
P/EPS 153.67 14.51 129.46 106.96 113.43 79.19 62.20 16.26%
EY 0.65 6.89 0.77 0.93 0.88 1.26 1.61 -14.02%
DY 0.00 4.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 6.03 3.77 4.52 5.86 3.48 3.66 -6.78%

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