[TOPGLOV] YoY Quarter Result on 31-Aug-2017 [#4]

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Quarter Result
Revenue	3,109,116	1,189,594	1,216,856	902,415	722,114	709,445	579,111	32.29%
YoY %	161.36%	-2.24%	34.84%	24.97%	1.79%	22.51%	-	-
Horiz. %	536.88%	205.42%	210.12%	155.83%	124.69%	122.51%	100.00%	-
PBT	1,623,554	81,160	141,987	99,117	75,350	134,320	49,248	78.97%
YoY %	1,900.44%	-42.84%	43.25%	31.54%	-43.90%	172.74%	-	-
Horiz. %	3,296.69%	164.80%	288.31%	201.26%	153.00%	272.74%	100.00%	-
Tax	-297,541	-1,084	-40,007	-933	-9,840	-31,094	-2,837	117.00%
YoY %	-27,348.43%	97.29%	-4,188.00%	90.52%	68.35%	-996.02%	-	-
Horiz. %	10,487.87%	38.21%	1,410.19%	32.89%	346.85%	1,096.02%	100.00%	-
NP	1,326,013	80,076	101,980	98,184	65,510	103,226	46,411	74.75%
YoY %	1,555.94%	-21.48%	3.87%	49.88%	-36.54%	122.42%	-	-
Horiz. %	2,857.11%	172.54%	219.73%	211.55%	141.15%	222.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,291,995	80,052	101,592	98,622	65,318	102,755	46,319	74.05%
YoY %	1,513.94%	-21.20%	3.01%	50.99%	-36.43%	121.84%	-	-
Horiz. %	2,789.34%	172.83%	219.33%	212.92%	141.02%	221.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.33%	1.34%	28.18%	0.94%	13.06%	23.15%	5.76%	-
YoY %	1,267.91%	-95.24%	2,897.87%	-92.80%	-43.59%	301.91%	-	-
Horiz. %	318.23%	23.26%	489.24%	16.32%	226.74%	401.91%	100.00%	-
Total Cost	1,783,103	1,109,518	1,114,876	804,231	656,604	606,219	532,700	22.28%
YoY %	60.71%	-0.48%	38.63%	22.48%	8.31%	13.80%	-	-
Horiz. %	334.73%	208.28%	209.29%	150.97%	123.26%	113.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,940,287	2,432,559	2,415,346	2,017,553	1,828,900	1,236,438	1,395,729	23.42%
YoY %	103.09%	0.71%	19.72%	10.32%	47.92%	-11.41%	-	-
Horiz. %	353.96%	174.29%	173.05%	144.55%	131.04%	88.59%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Dividend
Div	688,400	102,423	127,796	106,516	106,477	37,093	55,829	51.93%
YoY %	572.11%	-19.85%	19.98%	0.04%	187.05%	-33.56%	-	-
Horiz. %	1,233.05%	183.46%	228.91%	190.79%	190.72%	66.44%	100.00%	-
Div Payout %	53.28%	127.95%	125.79%	108.01%	163.01%	36.10%	120.53%	-
YoY %	-58.36%	1.72%	16.46%	-33.74%	351.55%	-70.05%	-	-
Horiz. %	44.20%	106.16%	104.36%	89.61%	135.24%	29.95%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Equity
Net Worth	4,940,287	2,432,559	2,415,346	2,017,553	1,828,900	1,236,438	1,395,729	23.42%
YoY %	103.09%	0.71%	19.72%	10.32%	47.92%	-11.41%	-	-
Horiz. %	353.96%	174.29%	173.05%	144.55%	131.04%	88.59%	100.00%	-
NOSH	2,708,825	2,560,589	1,280,229	1,253,138	1,252,671	618,219	620,324	27.81%
YoY %	5.79%	100.01%	2.16%	0.04%	102.63%	-0.34%	-	-
Horiz. %	436.68%	412.78%	206.38%	202.01%	201.94%	99.66%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Ratio Analysis
NP Margin	42.65%	6.73%	8.38%	10.88%	9.07%	14.55%	8.01%	-
YoY %	533.73%	-19.69%	-22.98%	19.96%	-37.66%	81.65%	-	-
Horiz. %	532.46%	84.02%	104.62%	135.83%	113.23%	181.65%	100.00%	-
ROE	26.15%	3.29%	4.21%	4.89%	3.57%	8.31%	3.32%	-
YoY %	694.83%	-21.85%	-13.91%	36.97%	-57.04%	150.30%	-	-
Horiz. %	787.65%	99.10%	126.81%	147.29%	107.53%	250.30%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Per Share
RPS	38.39	46.46	95.22	72.01	57.65	114.76	93.36	-13.75%
YoY %	-17.37%	-51.21%	32.23%	24.91%	-49.76%	22.92%	-	-
Horiz. %	41.12%	49.76%	101.99%	77.13%	61.75%	122.92%	100.00%	-
EPS	15.95	3.13	7.95	7.87	5.21	8.31	7.47	13.46%
YoY %	409.58%	-60.63%	1.02%	51.06%	-37.30%	11.24%	-	-
Horiz. %	213.52%	41.90%	106.43%	105.35%	69.75%	111.24%	100.00%	-
DPS	8.50	4.00	10.00	8.50	8.50	6.00	9.00	-0.94%
YoY %	112.50%	-60.00%	17.65%	0.00%	41.67%	-33.33%	-	-
Horiz. %	94.44%	44.44%	111.11%	94.44%	94.44%	66.67%	100.00%	-
NAPS	0.61	0.95	1.89	1.61	1.46	2.00	2.25	-19.53%
YoY %	-35.79%	-49.74%	17.39%	10.27%	-27.00%	-11.11%	-	-
Horiz. %	27.11%	42.22%	84.00%	71.56%	64.89%	88.89%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,253,138
RPS	39.76	15.21	15.56	11.54	9.23	9.07	7.41	32.27%
YoY %	161.41%	-2.25%	34.84%	25.03%	1.76%	22.40%	-	-
Horiz. %	536.57%	205.26%	209.99%	155.74%	124.56%	122.40%	100.00%	-
EPS	16.52	1.02	1.30	1.26	0.84	1.31	0.59	74.16%
YoY %	1,519.61%	-21.54%	3.17%	50.00%	-35.88%	122.03%	-	-
Horiz. %	2,800.00%	172.88%	220.34%	213.56%	142.37%	222.03%	100.00%	-
DPS	8.80	1.31	1.63	1.36	1.36	0.47	0.71	52.06%
YoY %	571.76%	-19.63%	19.85%	0.00%	189.36%	-33.80%	-	-
Horiz. %	1,239.44%	184.51%	229.58%	191.55%	191.55%	66.20%	100.00%	-
NAPS	0.6318	0.3111	0.3089	0.258	0.2339	0.1581	0.1785	23.42%
YoY %	103.09%	0.71%	19.73%	10.30%	47.94%	-11.43%	-	-
Horiz. %	353.95%	174.29%	173.05%	144.54%	131.04%	88.57%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/20	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	29/08/14	-
Price	26.28	4.75	11.14	5.61	4.25	7.72	4.79	-
P/RPS	68.46	10.22	11.70	7.79	7.37	6.73	5.13	53.95%
YoY %	569.86%	-12.65%	50.19%	5.70%	9.51%	31.19%	-	-
Horiz. %	1,334.50%	199.22%	228.07%	151.85%	143.66%	131.19%	100.00%	-
P/EPS	164.74	151.94	140.13	71.28	81.51	46.45	64.15	17.00%
YoY %	8.42%	8.43%	96.59%	-12.55%	75.48%	-27.59%	-	-
Horiz. %	256.80%	236.85%	218.44%	111.11%	127.06%	72.41%	100.00%	-
EY	0.61	0.66	0.71	1.40	1.23	2.15	1.56	-14.47%
YoY %	-7.58%	-7.04%	-49.29%	13.82%	-42.79%	37.82%	-	-
Horiz. %	39.10%	42.31%	45.51%	89.74%	78.85%	137.82%	100.00%	-
DY	0.32	0.84	0.90	1.52	2.00	0.78	1.88	-25.53%
YoY %	-61.90%	-6.67%	-40.79%	-24.00%	156.41%	-58.51%	-	-
Horiz. %	17.02%	44.68%	47.87%	80.85%	106.38%	41.49%	100.00%	-
P/NAPS	43.08	5.00	5.89	3.48	2.91	3.86	2.13	64.98%
YoY %	761.60%	-15.11%	69.25%	19.59%	-24.61%	81.22%	-	-
Horiz. %	2,022.54%	234.74%	276.53%	163.38%	136.62%	181.22%	100.00%	-

	31/08/20	31/08/19	31/08/18	31/08/17	31/08/16	31/08/15	31/08/14	CAGR
Price Multiplier on Announcement Date
Date	17/09/20	26/09/19	11/10/18	13/10/17	12/10/16	15/10/15	14/10/14	-
Price	7.79	4.68	10.70	5.96	5.00	8.44	4.81	-
P/RPS	20.29	10.07	11.24	8.28	8.67	7.35	5.15	25.64%
YoY %	101.49%	-10.41%	35.75%	-4.50%	17.96%	42.72%	-	-
Horiz. %	393.98%	195.53%	218.25%	160.78%	168.35%	142.72%	100.00%	-
P/EPS	48.83	149.70	134.60	75.73	95.89	50.78	64.42	-4.50%
YoY %	-67.38%	11.22%	77.74%	-21.02%	88.83%	-21.17%	-	-
Horiz. %	75.80%	232.38%	208.94%	117.56%	148.85%	78.83%	100.00%	-
EY	2.05	0.67	0.74	1.32	1.04	1.97	1.55	4.76%
YoY %	205.97%	-9.46%	-43.94%	26.92%	-47.21%	27.10%	-	-
Horiz. %	132.26%	43.23%	47.74%	85.16%	67.10%	127.10%	100.00%	-
DY	1.09	0.85	0.93	1.43	1.70	0.71	1.87	-8.59%
YoY %	28.24%	-8.60%	-34.97%	-15.88%	139.44%	-62.03%	-	-
Horiz. %	58.29%	45.45%	49.73%	76.47%	90.91%	37.97%	100.00%	-
P/NAPS	12.77	4.93	5.66	3.70	3.42	4.22	2.14	34.64%
YoY %	159.03%	-12.90%	52.97%	8.19%	-18.96%	97.20%	-	-
Horiz. %	596.73%	230.37%	264.49%	172.90%	159.81%	197.20%	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