[TOPGLOV] QoQ TTM Result on 2019-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 5,316,795 4,818,706 4,748,894 4,801,759 4,829,021 4,739,360 4,537,835 11.13% QoQ % 10.34% 1.47% -1.10% -0.56% 1.89% 4.44% - Horiz. % 117.17% 106.19% 104.65% 105.82% 106.42% 104.44% 100.00%
PBT 759,006 419,225 414,321 430,748 491,575 543,545 542,599 25.05% QoQ % 81.05% 1.18% -3.81% -12.37% -9.56% 0.17% - Horiz. % 139.88% 77.26% 76.36% 79.39% 90.60% 100.17% 100.00%
Tax -101,128 -36,192 -40,623 -57,136 -96,059 -103,831 -99,572 1.04% QoQ % -179.42% 10.91% 28.90% 40.52% 7.49% -4.28% - Horiz. % 101.56% 36.35% 40.80% 57.38% 96.47% 104.28% 100.00%
NP 657,878 383,033 373,698 373,612 395,516 439,714 443,027 30.13% QoQ % 71.75% 2.50% 0.02% -5.54% -10.05% -0.75% - Horiz. % 148.50% 86.46% 84.35% 84.33% 89.28% 99.25% 100.00%
NP to SH 655,056 381,826 371,935 370,564 392,104 435,010 438,228 30.70% QoQ % 71.56% 2.66% 0.37% -5.49% -9.86% -0.73% - Horiz. % 149.48% 87.13% 84.87% 84.56% 89.47% 99.27% 100.00%
Tax Rate 13.32 % 8.63 % 9.80 % 13.26 % 19.54 % 19.10 % 18.35 % -19.22% QoQ % 54.35% -11.94% -26.09% -32.14% 2.30% 4.09% - Horiz. % 72.59% 47.03% 53.41% 72.26% 106.49% 104.09% 100.00%
Total Cost 4,658,917 4,435,673 4,375,196 4,428,147 4,433,505 4,299,646 4,094,808 8.98% QoQ % 5.03% 1.38% -1.20% -0.12% 3.11% 5.00% - Horiz. % 113.78% 108.32% 106.85% 108.14% 108.27% 105.00% 100.00%
Net Worth 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 2,503,271 2,477,618 21.10% QoQ % -16.77% 53.77% 6.08% -1.82% -1.02% 1.04% - Horiz. % 133.30% 160.16% 104.15% 98.18% 100.00% 101.04% 100.00%
Dividend 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div 358,437 191,826 191,826 191,826 217,199 215,746 215,746 40.23% QoQ % 86.86% 0.00% 0.00% -11.68% 0.67% 0.00% - Horiz. % 166.14% 88.91% 88.91% 88.91% 100.67% 100.00% 100.00%
Div Payout % 54.72 % 50.24 % 51.58 % 51.77 % 55.39 % 49.60 % 49.23 % 7.30% QoQ % 8.92% -2.60% -0.37% -6.54% 11.67% 0.75% - Horiz. % 111.15% 102.05% 104.77% 105.16% 112.51% 100.75% 100.00%
Equity 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 2,503,271 2,477,618 21.10% QoQ % -16.77% 53.77% 6.08% -1.82% -1.02% 1.04% - Horiz. % 133.30% 160.16% 104.15% 98.18% 100.00% 101.04% 100.00%
NOSH 2,560,143 2,560,143 2,555,009 2,560,589 2,554,370 2,554,359 2,554,246 0.15% QoQ % 0.00% 0.20% -0.22% 0.24% 0.00% 0.00% - Horiz. % 100.23% 100.23% 100.03% 100.25% 100.00% 100.00% 100.00%
Ratio Analysis 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 12.37 % 7.95 % 7.87 % 7.78 % 8.19 % 9.28 % 9.76 % 17.10% QoQ % 55.60% 1.02% 1.16% -5.01% -11.75% -4.92% - Horiz. % 126.74% 81.45% 80.64% 79.71% 83.91% 95.08% 100.00%
ROE 19.83 % 9.62 % 14.41 % 15.23 % 15.83 % 17.38 % 17.69 % 7.90% QoQ % 106.13% -33.24% -5.38% -3.79% -8.92% -1.75% - Horiz. % 112.10% 54.38% 81.46% 86.09% 89.49% 98.25% 100.00%
Per Share 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 207.68 188.22 185.87 187.53 189.05 185.54 177.66 10.96% QoQ % 10.34% 1.26% -0.89% -0.80% 1.89% 4.44% - Horiz. % 116.90% 105.94% 104.62% 105.56% 106.41% 104.44% 100.00%
EPS 25.59 14.91 14.56 14.47 15.35 17.03 17.16 30.50% QoQ % 71.63% 2.40% 0.62% -5.73% -9.86% -0.76% - Horiz. % 149.13% 86.89% 84.85% 84.32% 89.45% 99.24% 100.00%
DPS 14.00 7.50 7.50 7.50 8.50 8.45 8.45 39.97% QoQ % 86.67% 0.00% 0.00% -11.76% 0.59% 0.00% - Horiz. % 165.68% 88.76% 88.76% 88.76% 100.59% 100.00% 100.00%
NAPS 1.2900 1.5500 1.0100 0.9500 0.9700 0.9800 0.9700 20.91% QoQ % -16.77% 53.47% 6.32% -2.06% -1.02% 1.03% - Horiz. % 132.99% 159.79% 104.12% 97.94% 100.00% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 64.78 58.71 57.86 58.50 58.83 57.74 55.29 11.13% QoQ % 10.34% 1.47% -1.09% -0.56% 1.89% 4.43% - Horiz. % 117.16% 106.19% 104.65% 105.81% 106.40% 104.43% 100.00%
EPS 7.98 4.65 4.53 4.51 4.78 5.30 5.34 30.68% QoQ % 71.61% 2.65% 0.44% -5.65% -9.81% -0.75% - Horiz. % 149.44% 87.08% 84.83% 84.46% 89.51% 99.25% 100.00%
DPS 4.37 2.34 2.34 2.34 2.65 2.63 2.63 40.24% QoQ % 86.75% 0.00% 0.00% -11.70% 0.76% 0.00% - Horiz. % 166.16% 88.97% 88.97% 88.97% 100.76% 100.00% 100.00%
NAPS 0.4024 0.4835 0.3144 0.2964 0.3019 0.3050 0.3019 21.09% QoQ % -16.77% 53.78% 6.07% -1.82% -1.02% 1.03% - Horiz. % 133.29% 160.15% 104.14% 98.18% 100.00% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 13.3000 5.6400 4.5000 4.7500 5.0500 4.5400 5.9700 -
P/RPS 6.40 3.00 2.42 2.53 2.67 2.45 3.36 53.60% QoQ % 113.33% 23.97% -4.35% -5.24% 8.98% -27.08% - Horiz. % 190.48% 89.29% 72.02% 75.30% 79.46% 72.92% 100.00%
P/EPS 51.98 37.82 30.91 32.82 32.90 26.66 34.80 30.64% QoQ % 37.44% 22.36% -5.82% -0.24% 23.41% -23.39% - Horiz. % 149.37% 108.68% 88.82% 94.31% 94.54% 76.61% 100.00%
EY 1.92 2.64 3.23 3.05 3.04 3.75 2.87 -23.49% QoQ % -27.27% -18.27% 5.90% 0.33% -18.93% 30.66% - Horiz. % 66.90% 91.99% 112.54% 106.27% 105.92% 130.66% 100.00%
DY 1.05 1.33 1.67 1.58 1.68 1.86 1.41 -17.83% QoQ % -21.05% -20.36% 5.70% -5.95% -9.68% 31.91% - Horiz. % 74.47% 94.33% 118.44% 112.06% 119.15% 131.91% 100.00%
P/NAPS 10.31 3.64 4.46 5.00 5.21 4.63 6.15 41.08% QoQ % 183.24% -18.39% -10.80% -4.03% 12.53% -24.72% - Horiz. % 167.64% 59.19% 72.52% 81.30% 84.72% 75.28% 100.00%
Price Multiplier on Announcement Date 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 11/06/20 19/03/20 17/12/19 26/09/19 18/06/19 22/03/19 17/12/18 -
Price 16.7000 5.8500 4.6600 4.7200 4.8700 4.4300 5.7400 -
P/RPS 8.04 3.11 2.51 2.52 2.58 2.39 3.23 83.57% QoQ % 158.52% 23.90% -0.40% -2.33% 7.95% -26.01% - Horiz. % 248.92% 96.28% 77.71% 78.02% 79.88% 73.99% 100.00%
P/EPS 65.27 39.22 32.01 32.62 31.73 26.01 33.46 56.06% QoQ % 66.42% 22.52% -1.87% 2.80% 21.99% -22.27% - Horiz. % 195.07% 117.21% 95.67% 97.49% 94.83% 77.73% 100.00%
EY 1.53 2.55 3.12 3.07 3.15 3.84 2.99 -36.00% QoQ % -40.00% -18.27% 1.63% -2.54% -17.97% 28.43% - Horiz. % 51.17% 85.28% 104.35% 102.68% 105.35% 128.43% 100.00%
DY 0.84 1.28 1.61 1.59 1.75 1.91 1.47 -31.12% QoQ % -34.38% -20.50% 1.26% -9.14% -8.38% 29.93% - Horiz. % 57.14% 87.07% 109.52% 108.16% 119.05% 129.93% 100.00%
P/NAPS 12.95 3.77 4.61 4.97 5.02 4.52 5.92 68.43% QoQ % 243.50% -18.22% -7.24% -1.00% 11.06% -23.65% - Horiz. % 218.75% 63.68% 77.87% 83.95% 84.80% 76.35% 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_4QFY19_Press Release.pdf 
