[TOPGLOV] YoY Quarter Result on 2023-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 618,006 1,449,297 5,365,482 1,229,777 1,159,965 958,440 851,537 -5.20% YoY % -57.36% -72.99% 336.30% 6.02% 21.03% 12.55% - Horiz. % 72.58% 170.20% 630.09% 144.42% 136.22% 112.55% 100.00%
PBT -145,929 112,275 3,724,994 130,374 125,470 124,524 102,728 - YoY % -229.97% -96.99% 2,757.16% 3.91% 0.76% 21.22% - Horiz. % -142.05% 109.29% 3,626.07% 126.91% 122.14% 121.22% 100.00%
Tax -9,043 -9,939 -823,287 -14,362 -18,793 -14,534 -19,526 -12.04% YoY % 9.01% 98.79% -5,632.40% 23.58% -29.30% 25.57% - Horiz. % 46.31% 50.90% 4,216.36% 73.55% 96.25% 74.43% 100.00%
NP -154,972 102,336 2,901,707 116,012 106,677 109,990 83,202 - YoY % -251.43% -96.47% 2,401.21% 8.75% -3.01% 32.20% - Horiz. % -186.26% 123.00% 3,487.54% 139.43% 128.21% 132.20% 100.00%
NP to SH -164,666 87,549 2,868,977 115,683 105,792 109,010 83,054 - YoY % -288.08% -96.95% 2,380.03% 9.35% -2.95% 31.25% - Horiz. % -198.26% 105.41% 3,454.35% 139.29% 127.38% 131.25% 100.00%
Tax Rate - % 8.85 % 22.10 % 11.02 % 14.98 % 11.67 % 19.01 % - YoY % 0.00% -59.95% 100.54% -26.44% 28.36% -38.61% - Horiz. % 0.00% 46.55% 116.25% 57.97% 78.80% 61.39% 100.00%
Total Cost 772,978 1,346,961 2,463,775 1,113,765 1,053,288 848,450 768,335 0.10% YoY % -42.61% -45.33% 121.21% 5.74% 24.14% 10.43% - Horiz. % 100.60% 175.31% 320.66% 144.96% 137.09% 110.43% 100.00%
Net Worth 5,285,551 5,605,724 6,897,736 3,968,221 2,503,271 2,108,917 1,891,576 18.67% YoY % -5.71% -18.73% 73.82% 58.52% 18.70% 11.49% - Horiz. % 279.43% 296.35% 364.66% 209.78% 132.34% 111.49% 100.00%
Dividend 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div - - 2,021,197 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 70.45 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 5,285,551 5,605,724 6,897,736 3,968,221 2,503,271 2,108,917 1,891,576 18.67% YoY % -5.71% -18.73% 73.82% 58.52% 18.70% 11.49% - Horiz. % 279.43% 296.35% 364.66% 209.78% 132.34% 111.49% 100.00%
NOSH 8,008,411 8,008,178 8,020,623 2,560,143 2,554,359 1,255,308 1,252,699 36.21% YoY % 0.00% -0.16% 213.29% 0.23% 103.48% 0.21% - Horiz. % 639.29% 639.27% 640.27% 204.37% 203.91% 100.21% 100.00%
Ratio Analysis 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin -25.08 % 7.06 % 54.08 % 9.43 % 9.20 % 11.48 % 9.77 % - YoY % -455.24% -86.95% 473.49% 2.50% -19.86% 17.50% - Horiz. % -256.70% 72.26% 553.53% 96.52% 94.17% 117.50% 100.00%
ROE -3.12 % 1.56 % 41.59 % 2.92 % 4.23 % 5.17 % 4.39 % - YoY % -300.00% -96.25% 1,324.31% -30.97% -18.18% 17.77% - Horiz. % -71.07% 35.54% 947.38% 66.51% 96.36% 117.77% 100.00%
Per Share 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 7.72 18.10 66.90 48.04 45.41 76.35 67.98 -30.40% YoY % -57.35% -72.94% 39.26% 5.79% -40.52% 12.31% - Horiz. % 11.36% 26.63% 98.41% 70.67% 66.80% 112.31% 100.00%
EPS -2.06 1.09 35.77 4.52 4.14 8.68 6.63 - YoY % -288.99% -96.95% 691.37% 9.18% -52.30% 30.92% - Horiz. % -31.07% 16.44% 539.52% 68.17% 62.44% 130.92% 100.00%
DPS 0.00 0.00 25.20 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6600 0.7000 0.8600 1.5500 0.9800 1.6800 1.5100 -12.88% YoY % -5.71% -18.60% -44.52% 58.16% -41.67% 11.26% - Horiz. % 43.71% 46.36% 56.95% 102.65% 64.90% 111.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,106 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 7.53 17.66 65.38 14.98 14.13 11.68 10.38 -5.21% YoY % -57.36% -72.99% 336.45% 6.02% 20.98% 12.52% - Horiz. % 72.54% 170.13% 629.87% 144.32% 136.13% 112.52% 100.00%
EPS -2.01 1.07 34.96 1.41 1.29 1.33 1.01 - YoY % -287.85% -96.94% 2,379.43% 9.30% -3.01% 31.68% - Horiz. % -199.01% 105.94% 3,461.39% 139.60% 127.72% 131.68% 100.00%
DPS 0.00 0.00 24.63 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6440 0.6830 0.8405 0.4835 0.3050 0.2570 0.2305 18.67% YoY % -5.71% -18.74% 73.84% 58.52% 18.68% 11.50% - Horiz. % 279.39% 296.31% 364.64% 209.76% 132.32% 111.50% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.7550 2.0500 5.2400 5.6400 4.5400 9.7100 5.0300 -
P/RPS 9.78 11.33 7.83 11.74 10.00 12.72 7.40 4.76% YoY % -13.68% 44.70% -33.30% 17.40% -21.38% 71.89% - Horiz. % 132.16% 153.11% 105.81% 158.65% 135.14% 171.89% 100.00%
P/EPS -36.72 187.52 14.65 124.82 109.62 111.82 75.87 - YoY % -119.58% 1,180.00% -88.26% 13.87% -1.97% 47.38% - Horiz. % -48.40% 247.16% 19.31% 164.52% 144.48% 147.38% 100.00%
EY -2.72 0.53 6.83 0.80 0.91 0.89 1.32 - YoY % -613.21% -92.24% 753.75% -12.09% 2.25% -32.58% - Horiz. % -206.06% 40.15% 517.42% 60.61% 68.94% 67.42% 100.00%
DY 0.00 0.00 4.81 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.14 2.93 6.09 3.64 4.63 5.78 3.33 -16.35% YoY % -61.09% -51.89% 67.31% -21.38% -19.90% 73.57% - Horiz. % 34.23% 87.99% 182.88% 109.31% 139.04% 173.57% 100.00%
Price Multiplier on Announcement Date 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 16/03/23 09/03/22 09/03/21 19/03/20 22/03/19 15/03/18 16/03/17 -
Price 0.8350 1.6800 5.1900 5.8500 4.4300 9.8500 5.2500 -
P/RPS 10.82 9.28 7.76 12.18 9.76 12.90 7.72 5.78% YoY % 16.59% 19.59% -36.29% 24.80% -24.34% 67.10% - Horiz. % 140.16% 120.21% 100.52% 157.77% 126.42% 167.10% 100.00%
P/EPS -40.61 153.67 14.51 129.46 106.96 113.43 79.19 - YoY % -126.43% 959.06% -88.79% 21.04% -5.70% 43.24% - Horiz. % -51.28% 194.05% 18.32% 163.48% 135.07% 143.24% 100.00%
EY -2.46 0.65 6.89 0.77 0.93 0.88 1.26 - YoY % -478.46% -90.57% 794.81% -17.20% 5.68% -30.16% - Horiz. % -195.24% 51.59% 546.83% 61.11% 73.81% 69.84% 100.00%
DY 0.00 0.00 4.86 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.27 2.40 6.03 3.77 4.52 5.86 3.48 -15.46% YoY % -47.08% -60.20% 59.95% -16.59% -22.87% 68.39% - Horiz. % 36.49% 68.97% 173.28% 108.33% 129.89% 168.39% 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_2QFY2023_Financial Results.pdf 
