[TOPGLOV] QoQ Annualized Quarter Result on 2022-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 2,374,876 2,501,074 2,530,124 5,572,507 5,997,414 6,066,834 6,336,480 -48.05% QoQ % -5.05% -1.15% -54.60% -7.08% -1.14% -4.26% - Horiz. % 37.48% 39.47% 39.93% 87.94% 94.65% 95.74% 100.00%
PBT -581,470 -595,142 -606,568 365,478 546,010 742,238 1,035,380 - QoQ % 2.30% 1.88% -265.97% -33.06% -26.44% -28.31% - Horiz. % -56.16% -57.48% -58.58% 35.30% 52.74% 71.69% 100.00%
Tax 4,209 -30,044 -23,916 -73,232 -100,700 -132,822 -225,888 - QoQ % 114.01% -25.62% 67.34% 27.28% 24.18% 41.20% - Horiz. % -1.86% 13.30% 10.59% 32.42% 44.58% 58.80% 100.00%
NP -577,261 -625,186 -630,484 292,246 445,310 609,416 809,492 - QoQ % 7.67% 0.84% -315.74% -34.37% -26.93% -24.72% - Horiz. % -71.31% -77.23% -77.89% 36.10% 55.01% 75.28% 100.00%
NP to SH -617,990 -665,808 -672,952 235,972 384,744 546,532 742,872 - QoQ % 7.18% 1.06% -385.18% -38.67% -29.60% -26.43% - Horiz. % -83.19% -89.63% -90.59% 31.76% 51.79% 73.57% 100.00%
Tax Rate - % - % - % 20.04 % 18.44 % 17.89 % 21.82 % - QoQ % 0.00% 0.00% 0.00% 8.68% 3.07% -18.01% - Horiz. % 0.00% 0.00% 0.00% 91.84% 84.51% 81.99% 100.00%
Total Cost 2,952,137 3,126,260 3,160,608 5,280,261 5,552,104 5,457,418 5,526,988 -34.19% QoQ % -5.57% -1.09% -40.14% -4.90% 1.73% -1.26% - Horiz. % 53.41% 56.56% 57.19% 95.54% 100.45% 98.74% 100.00%
Net Worth 5,205,577 5,285,551 5,445,719 5,605,813 5,605,771 5,605,724 5,605,702 -4.82% QoQ % -1.51% -2.94% -2.86% 0.00% 0.00% 0.00% - Horiz. % 92.86% 94.29% 97.15% 100.00% 100.00% 100.00% 100.00%
Dividend 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - 96,099 128,131 192,196 384,391 - QoQ % 0.00% 0.00% 0.00% -25.00% -33.33% -50.00% - Horiz. % 0.00% 0.00% 0.00% 25.00% 33.33% 50.00% 100.00%
Div Payout % - % - % - % 40.73 % 33.30 % 35.17 % 51.74 % - QoQ % 0.00% 0.00% 0.00% 22.31% -5.32% -32.03% - Horiz. % 0.00% 0.00% 0.00% 78.72% 64.36% 67.97% 100.00%
Equity 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 5,205,577 5,285,551 5,445,719 5,605,813 5,605,771 5,605,724 5,605,702 -4.82% QoQ % -1.51% -2.94% -2.86% 0.00% 0.00% 0.00% - Horiz. % 92.86% 94.29% 97.15% 100.00% 100.00% 100.00% 100.00%
NOSH 8,008,581 8,008,411 8,008,411 8,008,305 8,008,245 8,008,178 8,008,147 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin -24.31 % -25.00 % -24.92 % 5.24 % 7.43 % 10.05 % 12.78 % - QoQ % 2.76% -0.32% -575.57% -29.48% -26.07% -21.36% - Horiz. % -190.22% -195.62% -194.99% 41.00% 58.14% 78.64% 100.00%
ROE -11.87 % -12.60 % -12.36 % 4.21 % 6.86 % 9.75 % 13.25 % - QoQ % 5.79% -1.94% -393.59% -38.63% -29.64% -26.42% - Horiz. % -89.58% -95.09% -93.28% 31.77% 51.77% 73.58% 100.00%
Per Share 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 29.65 31.23 31.59 69.58 74.89 75.76 79.13 -48.06% QoQ % -5.06% -1.14% -54.60% -7.09% -1.15% -4.26% - Horiz. % 37.47% 39.47% 39.92% 87.93% 94.64% 95.74% 100.00%
EPS -7.72 -8.32 -8.40 2.95 4.80 6.82 9.28 - QoQ % 7.21% 0.95% -384.75% -38.54% -29.62% -26.51% - Horiz. % -83.19% -89.66% -90.52% 31.79% 51.72% 73.49% 100.00%
DPS 0.00 0.00 0.00 1.20 1.60 2.40 4.80 - QoQ % 0.00% 0.00% 0.00% -25.00% -33.33% -50.00% - Horiz. % 0.00% 0.00% 0.00% 25.00% 33.33% 50.00% 100.00%
NAPS 0.6500 0.6600 0.6800 0.7000 0.7000 0.7000 0.7000 -4.82% QoQ % -1.52% -2.94% -2.86% 0.00% 0.00% 0.00% - Horiz. % 92.86% 94.29% 97.14% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 28.93 30.47 30.83 67.89 73.07 73.91 77.20 -48.05% QoQ % -5.05% -1.17% -54.59% -7.09% -1.14% -4.26% - Horiz. % 37.47% 39.47% 39.94% 87.94% 94.65% 95.74% 100.00%
EPS -7.53 -8.11 -8.20 2.87 4.69 6.66 9.05 - QoQ % 7.15% 1.10% -385.71% -38.81% -29.58% -26.41% - Horiz. % -83.20% -89.61% -90.61% 31.71% 51.82% 73.59% 100.00%
DPS 0.00 0.00 0.00 1.17 1.56 2.34 4.68 - QoQ % 0.00% 0.00% 0.00% -25.00% -33.33% -50.00% - Horiz. % 0.00% 0.00% 0.00% 25.00% 33.33% 50.00% 100.00%
NAPS 0.6342 0.6440 0.6635 0.6830 0.6830 0.6830 0.6830 -4.83% QoQ % -1.52% -2.94% -2.86% 0.00% 0.00% 0.00% - Horiz. % 92.86% 94.29% 97.14% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 1.1400 0.7550 0.8700 0.8050 1.4000 2.0500 2.9300 -
P/RPS 3.84 2.42 2.75 1.16 1.87 2.71 3.70 2.51% QoQ % 58.68% -12.00% 137.07% -37.97% -31.00% -26.76% - Horiz. % 103.78% 65.41% 74.32% 31.35% 50.54% 73.24% 100.00%
P/EPS -14.77 -9.08 -10.35 27.32 29.14 30.04 31.59 - QoQ % -62.67% 12.27% -137.88% -6.25% -3.00% -4.91% - Horiz. % -46.76% -28.74% -32.76% 86.48% 92.24% 95.09% 100.00%
EY -6.77 -11.01 -9.66 3.66 3.43 3.33 3.17 - QoQ % 38.51% -13.98% -363.93% 6.71% 3.00% 5.05% - Horiz. % -213.56% -347.32% -304.73% 115.46% 108.20% 105.05% 100.00%
DY 0.00 0.00 0.00 1.49 1.14 1.17 1.64 - QoQ % 0.00% 0.00% 0.00% 30.70% -2.56% -28.66% - Horiz. % 0.00% 0.00% 0.00% 90.85% 69.51% 71.34% 100.00%
P/NAPS 1.75 1.14 1.28 1.15 2.00 2.93 4.19 -44.15% QoQ % 53.51% -10.94% 11.30% -42.50% -31.74% -30.07% - Horiz. % 41.77% 27.21% 30.55% 27.45% 47.73% 69.93% 100.00%
Price Multiplier on Announcement Date 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date - 16/03/23 14/12/22 20/09/22 09/06/22 09/03/22 10/12/21 -
Price 0.9750 0.8350 0.7850 0.7050 1.2200 1.6800 2.1600 -
P/RPS 3.29 2.67 2.48 1.01 1.63 2.22 2.73 13.26% QoQ % 23.22% 7.66% 145.54% -38.04% -26.58% -18.68% - Horiz. % 120.51% 97.80% 90.84% 37.00% 59.71% 81.32% 100.00%
P/EPS -12.64 -10.04 -9.34 23.93 25.39 24.62 23.28 - QoQ % -25.90% -7.49% -139.03% -5.75% 3.13% 5.76% - Horiz. % -54.30% -43.13% -40.12% 102.79% 109.06% 105.76% 100.00%
EY -7.91 -9.96 -10.70 4.18 3.94 4.06 4.29 - QoQ % 20.58% 6.92% -355.98% 6.09% -2.96% -5.36% - Horiz. % -184.38% -232.17% -249.42% 97.44% 91.84% 94.64% 100.00%
DY 0.00 0.00 0.00 1.70 1.31 1.43 2.22 - QoQ % 0.00% 0.00% 0.00% 29.77% -8.39% -35.59% - Horiz. % 0.00% 0.00% 0.00% 76.58% 59.01% 64.41% 100.00%
P/NAPS 1.50 1.27 1.15 1.01 1.74 2.40 3.09 -38.26% QoQ % 18.11% 10.43% 13.86% -41.95% -27.50% -22.33% - Horiz. % 48.54% 41.10% 37.22% 32.69% 56.31% 77.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TopGlove_4QFY2022_Financial Results.pdf 
