[TOPGLOV] YoY TTM Result on 31-May-2018 [#3]

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
TTM Result
Revenue	17,396,595	5,316,795	4,829,021	3,899,545	3,228,875	2,875,846	2,380,176	39.26%
YoY %	227.20%	10.10%	23.84%	20.77%	12.28%	20.82%	-	-
Horiz. %	730.90%	223.38%	202.89%	163.83%	135.66%	120.82%	100.00%	-
PBT	11,047,579	759,006	491,575	479,840	359,764	501,172	278,466	84.57%
YoY %	1,355.53%	54.40%	2.45%	33.38%	-28.22%	79.98%	-	-
Horiz. %	3,967.30%	272.57%	176.53%	172.32%	129.19%	179.98%	100.00%	-
Tax	-2,350,244	-101,128	-96,059	-46,335	-59,546	-101,017	-54,089	87.39%
YoY %	-2,224.03%	-5.28%	-107.31%	22.19%	41.05%	-86.76%	-	-
Horiz. %	4,345.14%	186.97%	177.59%	85.66%	110.09%	186.76%	100.00%	-
NP	8,697,335	657,878	395,516	433,505	300,218	400,155	224,377	83.86%
YoY %	1,222.03%	66.33%	-8.76%	44.40%	-24.97%	78.34%	-	-
Horiz. %	3,876.22%	293.20%	176.27%	193.20%	133.80%	178.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,572,912	655,056	392,104	430,648	299,722	398,166	223,345	83.56%
YoY %	1,208.73%	67.06%	-8.95%	43.68%	-24.72%	78.27%	-	-
Horiz. %	3,838.42%	293.29%	175.56%	192.82%	134.20%	178.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.27%	13.32%	19.54%	9.66%	16.55%	20.16%	19.42%	-
YoY %	59.68%	-31.83%	102.28%	-41.63%	-17.91%	3.81%	-	-
Horiz. %	109.53%	68.59%	100.62%	49.74%	85.22%	103.81%	100.00%	-
Total Cost	8,699,260	4,658,917	4,433,505	3,466,040	2,928,657	2,475,691	2,155,799	26.14%
YoY %	86.72%	5.08%	27.91%	18.35%	18.30%	14.84%	-	-
Horiz. %	403.53%	216.11%	205.65%	160.78%	135.85%	114.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,883,963	3,302,584	2,477,738	2,236,463	1,905,221	1,764,788	1,235,453	33.11%
YoY %	108.44%	33.29%	10.79%	17.39%	7.96%	42.85%	-	-
Horiz. %	557.20%	267.32%	200.55%	181.02%	154.21%	142.85%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Dividend
Div	5,473,011	358,437	217,199	194,467	181,683	112,190	80,538	101.87%
YoY %	1,426.91%	65.03%	11.69%	7.04%	61.94%	39.30%	-	-
Horiz. %	6,795.56%	445.05%	269.69%	241.46%	225.59%	139.30%	100.00%	-
Div Payout %	63.84%	54.72%	55.39%	45.16%	60.62%	28.18%	36.06%	-
YoY %	16.67%	-1.21%	22.65%	-25.50%	115.12%	-21.85%	-	-
Horiz. %	177.04%	151.75%	153.61%	125.24%	168.11%	78.15%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Equity
Net Worth	6,883,963	3,302,584	2,477,738	2,236,463	1,905,221	1,764,788	1,235,453	33.11%
YoY %	108.44%	33.29%	10.79%	17.39%	7.96%	42.85%	-	-
Horiz. %	557.20%	267.32%	200.55%	181.02%	154.21%	142.85%	100.00%	-
NOSH	8,206,550	2,607,765	2,560,587	1,279,633	1,253,435	1,251,623	617,726	53.83%
YoY %	214.70%	1.84%	100.10%	2.09%	0.14%	102.62%	-	-
Horiz. %	1,328.51%	422.16%	414.52%	207.15%	202.91%	202.62%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Ratio Analysis
NP Margin	49.99%	12.37%	8.19%	11.12%	9.30%	13.91%	9.43%	-
YoY %	304.12%	51.04%	-26.35%	19.57%	-33.14%	47.51%	-	-
Horiz. %	530.12%	131.18%	86.85%	117.92%	98.62%	147.51%	100.00%	-
ROE	124.53%	19.83%	15.83%	19.26%	15.73%	22.56%	18.08%	-
YoY %	527.99%	25.27%	-17.81%	22.44%	-30.27%	24.78%	-	-
Horiz. %	688.77%	109.68%	87.56%	106.53%	87.00%	124.78%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Per Share
RPS	217.33	207.68	189.05	310.36	257.60	229.77	385.31	-9.09%
YoY %	4.65%	9.85%	-39.09%	20.48%	12.11%	-40.37%	-	-
Horiz. %	56.40%	53.90%	49.06%	80.55%	66.86%	59.63%	100.00%	-
EPS	107.10	25.59	15.35	34.28	23.91	31.81	36.16	19.81%
YoY %	318.52%	66.71%	-55.22%	43.37%	-24.83%	-12.03%	-	-
Horiz. %	296.18%	70.77%	42.45%	94.80%	66.12%	87.97%	100.00%	-
DPS	68.20	14.00	8.50	15.50	14.50	8.96	13.00	31.78%
YoY %	387.14%	64.71%	-45.16%	6.90%	61.83%	-31.08%	-	-
Horiz. %	524.62%	107.69%	65.38%	119.23%	111.54%	68.92%	100.00%	-
NAPS	0.86	1.29	0.97	1.78	1.52	1.41	2.00	-13.11%
YoY %	-33.33%	32.99%	-45.51%	17.11%	7.80%	-29.50%	-	-
Horiz. %	43.00%	64.50%	48.50%	89.00%	76.00%	70.50%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,279,633
RPS	222.46	67.99	61.75	49.87	41.29	36.78	30.44	39.26%
YoY %	227.20%	10.11%	23.82%	20.78%	12.26%	20.83%	-	-
Horiz. %	730.81%	223.36%	202.86%	163.83%	135.64%	120.83%	100.00%	-
EPS	109.63	8.38	5.01	5.51	3.83	5.09	2.86	83.52%
YoY %	1,208.23%	67.27%	-9.07%	43.86%	-24.75%	77.97%	-	-
Horiz. %	3,833.22%	293.01%	175.17%	192.66%	133.92%	177.97%	100.00%	-
DPS	69.99	4.58	2.78	2.49	2.32	1.43	1.03	101.87%
YoY %	1,428.17%	64.75%	11.65%	7.33%	62.24%	38.83%	-	-
Horiz. %	6,795.15%	444.66%	269.90%	241.75%	225.24%	138.83%	100.00%	-
NAPS	0.8803	0.4223	0.3168	0.286	0.2436	0.2257	0.158	33.11%
YoY %	108.45%	33.30%	10.77%	17.41%	7.93%	42.85%	-	-
Horiz. %	557.15%	267.28%	200.51%	181.01%	154.18%	142.85%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/21	29/05/20	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	-
Price	5.18	13.30	5.05	10.26	5.27	5.07	5.42	-
P/RPS	2.38	6.40	2.67	3.31	2.05	2.21	1.41	9.10%
YoY %	-62.81%	139.70%	-19.34%	61.46%	-7.24%	56.74%	-	-
Horiz. %	168.79%	453.90%	189.36%	234.75%	145.39%	156.74%	100.00%	-
P/EPS	4.84	51.98	32.90	29.93	22.04	15.94	14.99	-17.15%
YoY %	-90.69%	57.99%	9.92%	35.80%	38.27%	6.34%	-	-
Horiz. %	32.29%	346.76%	219.48%	199.67%	147.03%	106.34%	100.00%	-
EY	20.68	1.92	3.04	3.34	4.54	6.27	6.67	20.73%
YoY %	977.08%	-36.84%	-8.98%	-26.43%	-27.59%	-6.00%	-	-
Horiz. %	310.04%	28.79%	45.58%	50.07%	68.07%	94.00%	100.00%	-
DY	13.17	1.05	1.68	1.51	2.75	1.77	2.40	32.77%
YoY %	1,154.29%	-37.50%	11.26%	-45.09%	55.37%	-26.25%	-	-
Horiz. %	548.75%	43.75%	70.00%	62.92%	114.58%	73.75%	100.00%	-
P/NAPS	6.02	10.31	5.21	5.76	3.47	3.60	2.71	14.21%
YoY %	-41.61%	97.89%	-9.55%	65.99%	-3.61%	32.84%	-	-
Horiz. %	222.14%	380.44%	192.25%	212.55%	128.04%	132.84%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Price Multiplier on Announcement Date
Date	09/06/21	11/06/20	18/06/19	19/06/18	16/06/17	15/06/16	17/06/15	-
Price	4.84	16.70	4.87	11.32	5.61	4.91	5.87	-
P/RPS	2.23	8.04	2.58	3.65	2.18	2.14	1.52	6.59%
YoY %	-72.26%	211.63%	-29.32%	67.43%	1.87%	40.79%	-	-
Horiz. %	146.71%	528.95%	169.74%	240.13%	143.42%	140.79%	100.00%	-
P/EPS	4.52	65.27	31.73	33.03	23.46	15.43	16.24	-19.18%
YoY %	-93.07%	105.70%	-3.94%	40.79%	52.04%	-4.99%	-	-
Horiz. %	27.83%	401.91%	195.38%	203.39%	144.46%	95.01%	100.00%	-
EY	22.13	1.53	3.15	3.03	4.26	6.48	6.16	23.73%
YoY %	1,346.41%	-51.43%	3.96%	-28.87%	-34.26%	5.19%	-	-
Horiz. %	359.25%	24.84%	51.14%	49.19%	69.16%	105.19%	100.00%	-
DY	14.09	0.84	1.75	1.37	2.58	1.83	2.21	36.13%
YoY %	1,577.38%	-52.00%	27.74%	-46.90%	40.98%	-17.19%	-	-
Horiz. %	637.56%	38.01%	79.19%	61.99%	116.74%	82.81%	100.00%	-
P/NAPS	5.63	12.95	5.02	6.36	3.69	3.48	2.94	11.42%
YoY %	-56.53%	157.97%	-21.07%	72.36%	6.03%	18.37%	-	-
Horiz. %	191.50%	440.48%	170.75%	216.33%	125.51%	118.37%	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