[TOPGLOV] QoQ Quarter Result on 2022-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 530,620 618,006 632,531 990,102 1,464,644 1,449,297 1,584,120 -51.80% QoQ % -14.14% -2.30% -36.11% -32.40% 1.06% -8.51% - Horiz. % 33.50% 39.01% 39.93% 62.50% 92.46% 91.49% 100.00%
PBT -138,532 -145,929 -151,642 -44,030 38,389 112,275 258,845 - QoQ % 5.07% 3.77% -244.41% -214.69% -65.81% -56.62% - Horiz. % -53.52% -56.38% -58.58% -17.01% 14.83% 43.38% 100.00%
Tax 18,179 -9,043 -5,979 2,293 -9,114 -9,939 -56,472 - QoQ % 301.03% -51.25% -360.75% 125.16% 8.30% 82.40% - Horiz. % -32.19% 16.01% 10.59% -4.06% 16.14% 17.60% 100.00%
NP -120,353 -154,972 -157,621 -41,737 29,275 102,336 202,373 - QoQ % 22.34% 1.68% -277.65% -242.57% -71.39% -49.43% - Horiz. % -59.47% -76.58% -77.89% -20.62% 14.47% 50.57% 100.00%
NP to SH -130,589 -164,666 -168,238 -52,586 15,292 87,549 185,718 - QoQ % 20.69% 2.12% -219.93% -443.88% -82.53% -52.86% - Horiz. % -70.32% -88.66% -90.59% -28.31% 8.23% 47.14% 100.00%
Tax Rate - % - % - % - % 23.74 % 8.85 % 21.82 % - QoQ % 0.00% 0.00% 0.00% 0.00% 168.25% -59.44% - Horiz. % 0.00% 0.00% 0.00% 0.00% 108.80% 40.56% 100.00%
Total Cost 650,973 772,978 790,152 1,031,839 1,435,369 1,346,961 1,381,747 -39.48% QoQ % -15.78% -2.17% -23.42% -28.11% 6.56% -2.52% - Horiz. % 47.11% 55.94% 57.19% 74.68% 103.88% 97.48% 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 - - - - - - 96,097 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 51.74 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 -22.68 % -25.08 % -24.92 % -4.22 % 2.00 % 7.06 % 12.78 % - QoQ % 9.57% -0.64% -490.52% -311.00% -71.67% -44.76% - Horiz. % -177.46% -196.24% -194.99% -33.02% 15.65% 55.24% 100.00%
ROE -2.51 % -3.12 % -3.09 % -0.94 % 0.27 % 1.56 % 3.31 % - QoQ % 19.55% -0.97% -228.72% -448.15% -82.69% -52.87% - Horiz. % -75.83% -94.26% -93.35% -28.40% 8.16% 47.13% 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 6.63 7.72 7.90 12.36 18.29 18.10 19.78 -51.78% QoQ % -14.12% -2.28% -36.08% -32.42% 1.05% -8.49% - Horiz. % 33.52% 39.03% 39.94% 62.49% 92.47% 91.51% 100.00%
EPS -1.63 -2.06 -2.10 -0.66 0.19 1.09 2.32 - QoQ % 20.87% 1.90% -218.18% -447.37% -82.57% -53.02% - Horiz. % -70.26% -88.79% -90.52% -28.45% 8.19% 46.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 6.46 7.53 7.71 12.06 17.84 17.66 19.30 -51.82% QoQ % -14.21% -2.33% -36.07% -32.40% 1.02% -8.50% - Horiz. % 33.47% 39.02% 39.95% 62.49% 92.44% 91.50% 100.00%
EPS -1.59 -2.01 -2.05 -0.64 0.19 1.07 2.26 - QoQ % 20.90% 1.95% -220.31% -436.84% -82.24% -52.65% - Horiz. % -70.35% -88.94% -90.71% -28.32% 8.41% 47.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 17.21 9.78 11.01 6.51 7.65 11.33 14.81 10.54% QoQ % 75.97% -11.17% 69.12% -14.90% -32.48% -23.50% - Horiz. % 116.21% 66.04% 74.34% 43.96% 51.65% 76.50% 100.00%
P/EPS -69.91 -36.72 -41.41 -122.59 733.16 187.52 126.34 - QoQ % -90.39% 11.33% 66.22% -116.72% 290.98% 48.42% - Horiz. % -55.33% -29.06% -32.78% -97.03% 580.31% 148.42% 100.00%
EY -1.43 -2.72 -2.41 -0.82 0.14 0.53 0.79 - QoQ % 47.43% -12.86% -193.90% -685.71% -73.58% -32.91% - Horiz. % -181.01% -344.30% -305.06% -103.80% 17.72% 67.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.41 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 14.72 10.82 9.94 5.70 6.67 9.28 10.92 22.05% QoQ % 36.04% 8.85% 74.39% -14.54% -28.12% -15.02% - Horiz. % 134.80% 99.08% 91.03% 52.20% 61.08% 84.98% 100.00%
P/EPS -59.79 -40.61 -37.37 -107.36 638.90 153.67 93.14 - QoQ % -47.23% -8.67% 65.19% -116.80% 315.76% 64.99% - Horiz. % -64.19% -43.60% -40.12% -115.27% 685.96% 164.99% 100.00%
EY -1.67 -2.46 -2.68 -0.93 0.16 0.65 1.07 - QoQ % 32.11% 8.21% -188.17% -681.25% -75.38% -39.25% - Horiz. % -156.07% -229.91% -250.47% -86.92% 14.95% 60.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 
