[TOPGLOV] QoQ Quarter Result on 2019-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 1,209,100 1,189,594 1,190,235 1,159,965 1,261,965 1,216,856 1,100,574 6.46% QoQ % 1.64% -0.05% 2.61% -8.08% 3.71% 10.57% - Horiz. % 109.86% 108.09% 108.15% 105.40% 114.66% 110.57% 100.00%
PBT 125,452 81,160 82,239 125,470 141,879 141,987 134,209 -4.39% QoQ % 54.57% -1.31% -34.46% -11.57% -0.08% 5.80% - Horiz. % 93.48% 60.47% 61.28% 93.49% 105.71% 105.80% 100.00%
Tax -13,695 -1,084 -7,051 -18,793 -30,208 -40,007 -14,823 -5.14% QoQ % -1,163.38% 84.63% 62.48% 37.79% 24.49% -169.90% - Horiz. % 92.39% 7.31% 47.57% 126.78% 203.79% 269.90% 100.00%
NP 111,757 80,076 75,188 106,677 111,671 101,980 119,386 -4.30% QoQ % 39.56% 6.50% -29.52% -4.47% 9.50% -14.58% - Horiz. % 93.61% 67.07% 62.98% 89.35% 93.54% 85.42% 100.00%
NP to SH 111,426 80,052 74,665 105,792 110,055 101,592 117,571 -3.51% QoQ % 39.19% 7.21% -29.42% -3.87% 8.33% -13.59% - Horiz. % 94.77% 68.09% 63.51% 89.98% 93.61% 86.41% 100.00%
Tax Rate 10.92 % 1.34 % 8.57 % 14.98 % 21.29 % 28.18 % 11.04 % -0.73% QoQ % 714.93% -84.36% -42.79% -29.64% -24.45% 155.25% - Horiz. % 98.91% 12.14% 77.63% 135.69% 192.84% 255.25% 100.00%
Total Cost 1,097,343 1,109,518 1,115,047 1,053,288 1,150,294 1,114,876 981,188 7.74% QoQ % -1.10% -0.50% 5.86% -8.43% 3.18% 13.63% - Horiz. % 111.84% 113.08% 113.64% 107.35% 117.23% 113.63% 100.00%
Net Worth 2,580,559 2,432,559 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 10.00% QoQ % 6.08% -1.82% -1.02% 1.04% 2.58% 8.00% - Horiz. % 115.39% 108.77% 110.79% 111.93% 110.78% 108.00% 100.00%
Dividend 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - 102,423 89,402 - - 127,796 87,950 - QoQ % 0.00% 14.56% 0.00% 0.00% 0.00% 45.30% - Horiz. % 0.00% 116.46% 101.65% 0.00% 0.00% 145.30% 100.00%
Div Payout % - % 127.95 % 119.74 % - % - % 125.79 % 74.81 % - QoQ % 0.00% 6.86% 0.00% 0.00% 0.00% 68.15% - Horiz. % 0.00% 171.03% 160.06% 0.00% 0.00% 168.15% 100.00%
Equity 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 2,580,559 2,432,559 2,477,738 2,503,271 2,477,618 2,415,346 2,236,463 10.00% QoQ % 6.08% -1.82% -1.02% 1.04% 2.58% 8.00% - Horiz. % 115.39% 108.77% 110.79% 111.93% 110.78% 108.00% 100.00%
NOSH 2,555,009 2,560,589 2,554,370 2,554,359 2,554,246 1,277,961 1,256,440 60.44% QoQ % -0.22% 0.24% 0.00% 0.00% 99.87% 1.71% - Horiz. % 203.35% 203.80% 203.30% 203.30% 203.29% 101.71% 100.00%
Ratio Analysis 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 9.24 % 6.73 % 6.32 % 9.20 % 8.85 % 8.38 % 10.85 % -10.15% QoQ % 37.30% 6.49% -31.30% 3.95% 5.61% -22.76% - Horiz. % 85.16% 62.03% 58.25% 84.79% 81.57% 77.24% 100.00%
ROE 4.32 % 3.29 % 3.01 % 4.23 % 4.44 % 4.21 % 5.26 % -12.29% QoQ % 31.31% 9.30% -28.84% -4.73% 5.46% -19.96% - Horiz. % 82.13% 62.55% 57.22% 80.42% 84.41% 80.04% 100.00%
Per Share 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 47.32 46.46 46.60 45.41 49.41 95.22 87.59 -33.64% QoQ % 1.85% -0.30% 2.62% -8.10% -48.11% 8.71% - Horiz. % 54.02% 53.04% 53.20% 51.84% 56.41% 108.71% 100.00%
EPS 4.36 3.13 2.92 4.14 4.31 7.95 9.36 -39.88% QoQ % 39.30% 7.19% -29.47% -3.94% -45.79% -15.06% - Horiz. % 46.58% 33.44% 31.20% 44.23% 46.05% 84.94% 100.00%
DPS 0.00 4.00 3.50 0.00 0.00 10.00 7.00 - QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 42.86% - Horiz. % 0.00% 57.14% 50.00% 0.00% 0.00% 142.86% 100.00%
NAPS 1.0100 0.9500 0.9700 0.9800 0.9700 1.8900 1.7800 -31.44% QoQ % 6.32% -2.06% -1.02% 1.03% -48.68% 6.18% - Horiz. % 56.74% 53.37% 54.49% 55.06% 54.49% 106.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 14.73 14.49 14.50 14.13 15.37 14.83 13.41 6.45% QoQ % 1.66% -0.07% 2.62% -8.07% 3.64% 10.59% - Horiz. % 109.84% 108.05% 108.13% 105.37% 114.62% 110.59% 100.00%
EPS 1.36 0.98 0.91 1.29 1.34 1.24 1.43 -3.29% QoQ % 38.78% 7.69% -29.46% -3.73% 8.06% -13.29% - Horiz. % 95.10% 68.53% 63.64% 90.21% 93.71% 86.71% 100.00%
DPS 0.00 1.25 1.09 0.00 0.00 1.56 1.07 - QoQ % 0.00% 14.68% 0.00% 0.00% 0.00% 45.79% - Horiz. % 0.00% 116.82% 101.87% 0.00% 0.00% 145.79% 100.00%
NAPS 0.3144 0.2964 0.3019 0.3050 0.3019 0.2943 0.2725 9.99% QoQ % 6.07% -1.82% -1.02% 1.03% 2.58% 8.00% - Horiz. % 115.38% 108.77% 110.79% 111.93% 110.79% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 4.5000 4.7500 5.0500 4.5400 5.9700 11.1400 10.2600 -
P/RPS 9.51 10.22 10.84 10.00 12.08 11.70 11.71 -12.94% QoQ % -6.95% -5.72% 8.40% -17.22% 3.25% -0.09% - Horiz. % 81.21% 87.28% 92.57% 85.40% 103.16% 99.91% 100.00%
P/EPS 103.19 151.94 172.77 109.62 138.56 140.13 109.65 -3.96% QoQ % -32.09% -12.06% 57.61% -20.89% -1.12% 27.80% - Horiz. % 94.11% 138.57% 157.56% 99.97% 126.37% 127.80% 100.00%
EY 0.97 0.66 0.58 0.91 0.72 0.71 0.91 4.34% QoQ % 46.97% 13.79% -36.26% 26.39% 1.41% -21.98% - Horiz. % 106.59% 72.53% 63.74% 100.00% 79.12% 78.02% 100.00%
DY 0.00 0.84 0.69 0.00 0.00 0.90 0.68 - QoQ % 0.00% 21.74% 0.00% 0.00% 0.00% 32.35% - Horiz. % 0.00% 123.53% 101.47% 0.00% 0.00% 132.35% 100.00%
P/NAPS 4.46 5.00 5.21 4.63 6.15 5.89 5.76 -15.66% QoQ % -10.80% -4.03% 12.53% -24.72% 4.41% 2.26% - Horiz. % 77.43% 86.81% 90.45% 80.38% 106.77% 102.26% 100.00%
Price Multiplier on Announcement Date 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 17/12/19 26/09/19 18/06/19 22/03/19 17/12/18 11/10/18 19/06/18 -
Price 4.4300 4.6800 4.7100 4.4300 5.7400 10.7000 11.6200 -
P/RPS 9.36 10.07 10.11 9.76 11.62 11.24 13.27 -20.74% QoQ % -7.05% -0.40% 3.59% -16.01% 3.38% -15.30% - Horiz. % 70.54% 75.89% 76.19% 73.55% 87.57% 84.70% 100.00%
P/EPS 101.58 149.70 161.13 106.96 133.22 134.60 124.18 -12.52% QoQ % -32.14% -7.09% 50.65% -19.71% -1.03% 8.39% - Horiz. % 81.80% 120.55% 129.76% 86.13% 107.28% 108.39% 100.00%
EY 0.98 0.67 0.62 0.93 0.75 0.74 0.81 13.53% QoQ % 46.27% 8.06% -33.33% 24.00% 1.35% -8.64% - Horiz. % 120.99% 82.72% 76.54% 114.81% 92.59% 91.36% 100.00%
DY 0.00 0.85 0.74 0.00 0.00 0.93 0.60 - QoQ % 0.00% 14.86% 0.00% 0.00% 0.00% 55.00% - Horiz. % 0.00% 141.67% 123.33% 0.00% 0.00% 155.00% 100.00%
P/NAPS 4.39 4.93 4.86 4.52 5.92 5.66 6.53 -23.24% QoQ % -10.95% 1.44% 7.52% -23.65% 4.59% -13.32% - Horiz. % 67.23% 75.50% 74.43% 69.22% 90.66% 86.68% 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