[TOPGLOV] YoY Annual (Unaudited) Result on 2022-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 2,257,022 5,572,507 16,402,950 7,236,317 4,801,759 4,213,986 3,409,176 -6.64% YoY % -59.50% -66.03% 126.68% 50.70% 13.95% 23.61% - Horiz. % 66.20% 163.46% 481.14% 212.26% 140.85% 123.61% 100.00%
PBT -897,998 365,478 10,142,680 2,301,400 430,748 522,710 383,105 - YoY % -345.71% -96.40% 340.72% 434.28% -17.59% 36.44% - Horiz. % -234.40% 95.40% 2,647.49% 600.72% 112.44% 136.44% 100.00%
Tax 11,036 -73,232 -2,157,835 -397,585 -57,136 -85,409 -50,536 - YoY % 115.07% 96.61% -442.74% -595.86% 33.10% -69.01% - Horiz. % -21.84% 144.91% 4,269.90% 786.74% 113.06% 169.01% 100.00%
NP -886,962 292,246 7,984,845 1,903,815 373,612 437,301 332,569 - YoY % -403.50% -96.34% 319.41% 409.57% -14.56% 31.49% - Horiz. % -266.70% 87.88% 2,400.96% 572.46% 112.34% 131.49% 100.00%
NP to SH -926,637 235,972 7,870,874 1,866,999 370,564 433,618 332,704 - YoY % -492.69% -97.00% 321.58% 403.83% -14.54% 30.33% - Horiz. % -278.52% 70.93% 2,365.73% 561.16% 111.38% 130.33% 100.00%
Tax Rate - % 20.04 % 21.27 % 17.28 % 13.26 % 16.34 % 13.19 % - YoY % 0.00% -5.78% 23.09% 30.32% -18.85% 23.88% - Horiz. % 0.00% 151.93% 161.26% 131.01% 100.53% 123.88% 100.00%
Total Cost 3,143,984 5,280,261 8,418,105 5,332,502 4,428,147 3,776,685 3,076,607 0.36% YoY % -40.46% -37.27% 57.86% 20.42% 17.25% 22.75% - Horiz. % 102.19% 171.63% 273.62% 173.32% 143.93% 122.75% 100.00%
Net Worth 4,725,418 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,527 15.23% YoY % -15.71% -6.66% 21.57% 103.09% 0.71% 19.72% - Horiz. % 234.22% 277.86% 297.69% 244.87% 120.57% 119.72% 100.00%
Dividend 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div - 96,099 5,213,124 958,091 192,044 217,253 181,702 - YoY % 0.00% -98.16% 444.12% 398.89% -11.60% 19.57% - Horiz. % 0.00% 52.89% 2,869.04% 527.29% 105.69% 119.57% 100.00%
Div Payout % - % 40.73 % 66.23 % 51.32 % 51.82 % 50.10 % 54.61 % - YoY % 0.00% -38.50% 29.05% -0.96% 3.43% -8.26% - Horiz. % 0.00% 74.58% 121.28% 93.98% 94.89% 91.74% 100.00%
Equity 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 4,725,418 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,527 15.23% YoY % -15.71% -6.66% 21.57% 103.09% 0.71% 19.72% - Horiz. % 234.22% 277.86% 297.69% 244.87% 120.57% 119.72% 100.00%
NOSH 8,009,184 8,008,305 8,007,872 8,098,832 2,560,589 1,277,961 1,253,122 36.21% YoY % 0.01% 0.01% -1.12% 216.29% 100.37% 1.98% - Horiz. % 639.14% 639.07% 639.03% 646.29% 204.34% 101.98% 100.00%
Ratio Analysis 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin -39.30 % 5.24 % 48.68 % 26.31 % 7.78 % 10.38 % 9.76 % - YoY % -850.00% -89.24% 85.02% 238.17% -25.05% 6.35% - Horiz. % -402.66% 53.69% 498.77% 269.57% 79.71% 106.35% 100.00%
ROE -19.61 % 4.21 % 131.05 % 37.79 % 15.23 % 17.95 % 16.49 % - YoY % -565.80% -96.79% 246.78% 148.13% -15.15% 8.85% - Horiz. % -118.92% 25.53% 794.72% 229.17% 92.36% 108.85% 100.00%
Per Share 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 28.18 69.58 204.84 89.35 187.53 329.74 272.05 -31.46% YoY % -59.50% -66.03% 129.26% -52.35% -43.13% 21.21% - Horiz. % 10.36% 25.58% 75.29% 32.84% 68.93% 121.21% 100.00%
EPS -11.57 2.95 97.88 23.31 14.47 34.33 26.55 - YoY % -492.20% -96.99% 319.91% 61.09% -57.85% 29.30% - Horiz. % -43.58% 11.11% 368.66% 87.80% 54.50% 129.30% 100.00%
DPS 0.00 1.20 65.10 11.83 7.50 17.00 14.50 - YoY % 0.00% -98.16% 450.30% 57.73% -55.88% 17.24% - Horiz. % 0.00% 8.28% 448.97% 81.59% 51.72% 117.24% 100.00%
NAPS 0.5900 0.7000 0.7500 0.6100 0.9500 1.8900 1.6100 -15.40% YoY % -15.71% -6.67% 22.95% -35.79% -49.74% 17.39% - Horiz. % 36.65% 43.48% 46.58% 37.89% 59.01% 117.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 27.50 67.89 199.84 88.16 58.50 51.34 41.53 -6.64% YoY % -59.49% -66.03% 126.68% 50.70% 13.95% 23.62% - Horiz. % 66.22% 163.47% 481.19% 212.28% 140.86% 123.62% 100.00%
EPS -11.29 2.87 95.89 22.75 4.51 5.28 4.05 - YoY % -493.38% -97.01% 321.49% 404.43% -14.58% 30.37% - Horiz. % -278.77% 70.86% 2,367.65% 561.73% 111.36% 130.37% 100.00%
DPS 0.00 1.17 63.51 11.67 2.34 2.65 2.21 - YoY % 0.00% -98.16% 444.22% 398.72% -11.70% 19.91% - Horiz. % 0.00% 52.94% 2,873.76% 528.05% 105.88% 119.91% 100.00%
NAPS 0.5757 0.6830 0.7317 0.6019 0.2964 0.2943 0.2458 15.23% YoY % -15.71% -6.66% 21.57% 103.07% 0.71% 19.73% - Horiz. % 234.21% 277.87% 297.68% 244.87% 120.59% 119.73% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.7650 0.8050 4.0000 26.2800 4.7500 11.1400 5.6100 -
P/RPS 2.71 1.16 1.95 29.41 2.53 3.38 2.06 4.67% YoY % 133.62% -40.51% -93.37% 1,062.45% -25.15% 64.08% - Horiz. % 131.55% 56.31% 94.66% 1,427.67% 122.82% 164.08% 100.00%
P/EPS -6.61 27.32 4.07 114.00 32.82 32.83 21.13 - YoY % -124.19% 571.25% -96.43% 247.35% -0.03% 55.37% - Horiz. % -31.28% 129.29% 19.26% 539.52% 155.32% 155.37% 100.00%
EY -15.12 3.66 24.57 0.88 3.05 3.05 4.73 - YoY % -513.11% -85.10% 2,692.05% -71.15% 0.00% -35.52% - Horiz. % -319.66% 77.38% 519.45% 18.60% 64.48% 64.48% 100.00%
DY 0.00 1.49 16.28 0.45 1.58 1.53 2.58 - YoY % 0.00% -90.85% 3,517.78% -71.52% 3.27% -40.70% - Horiz. % 0.00% 57.75% 631.01% 17.44% 61.24% 59.30% 100.00%
P/NAPS 1.30 1.15 5.33 43.08 5.00 5.89 3.48 -15.13% YoY % 13.04% -78.42% -87.63% 761.60% -15.11% 69.25% - Horiz. % 37.36% 33.05% 153.16% 1,237.93% 143.68% 169.25% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 06/10/23 20/09/22 17/09/21 17/09/20 26/09/19 11/10/18 13/10/17 -
Price 0.7550 0.7050 3.0600 7.7900 4.6800 10.7000 5.9600 -
P/RPS 2.68 1.01 1.49 8.72 2.50 3.24 2.19 3.42% YoY % 165.35% -32.21% -82.91% 248.80% -22.84% 47.95% - Horiz. % 122.37% 46.12% 68.04% 398.17% 114.16% 147.95% 100.00%
P/EPS -6.53 23.93 3.11 33.79 32.34 31.54 22.45 - YoY % -127.29% 669.45% -90.80% 4.48% 2.54% 40.49% - Horiz. % -29.09% 106.59% 13.85% 150.51% 144.05% 140.49% 100.00%
EY -15.32 4.18 32.12 2.96 3.09 3.17 4.45 - YoY % -466.51% -86.99% 985.14% -4.21% -2.52% -28.76% - Horiz. % -344.27% 93.93% 721.80% 66.52% 69.44% 71.24% 100.00%
DY 0.00 1.70 21.27 1.52 1.60 1.59 2.43 - YoY % 0.00% -92.01% 1,299.34% -5.00% 0.63% -34.57% - Horiz. % 0.00% 69.96% 875.31% 62.55% 65.84% 65.43% 100.00%
P/NAPS 1.28 1.01 4.08 12.77 4.93 5.66 3.70 -16.21% YoY % 26.73% -75.25% -68.05% 159.03% -12.90% 52.97% - Horiz. % 34.59% 27.30% 110.27% 345.14% 133.24% 152.97% 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 
