[TOPGLOV] YoY Quarter Result on 2017-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 3,109,116 1,189,594 1,216,856 902,415 722,114 709,445 579,111 32.29% YoY % 161.36% -2.24% 34.84% 24.97% 1.79% 22.51% - Horiz. % 536.88% 205.42% 210.12% 155.83% 124.69% 122.51% 100.00%
PBT 1,623,554 81,160 141,987 99,117 75,350 134,320 49,248 78.97% YoY % 1,900.44% -42.84% 43.25% 31.54% -43.90% 172.74% - Horiz. % 3,296.69% 164.80% 288.31% 201.26% 153.00% 272.74% 100.00%
Tax -297,541 -1,084 -40,007 -933 -9,840 -31,094 -2,837 117.01% YoY % -27,348.43% 97.29% -4,188.00% 90.52% 68.35% -996.02% - Horiz. % 10,487.88% 38.21% 1,410.19% 32.89% 346.85% 1,096.02% 100.00%
NP 1,326,013 80,076 101,980 98,184 65,510 103,226 46,411 74.76% YoY % 1,555.94% -21.48% 3.87% 49.88% -36.54% 122.42% - Horiz. % 2,857.11% 172.54% 219.73% 211.55% 141.15% 222.42% 100.00%
NP to SH 1,291,995 80,052 101,592 98,622 65,318 102,755 46,319 74.06% YoY % 1,513.94% -21.20% 3.01% 50.99% -36.43% 121.84% - Horiz. % 2,789.34% 172.83% 219.33% 212.92% 141.02% 221.84% 100.00%
Tax Rate 18.33 % 1.34 % 28.18 % 0.94 % 13.06 % 23.15 % 5.76 % 21.26% YoY % 1,267.91% -95.24% 2,897.87% -92.80% -43.59% 301.91% - Horiz. % 318.23% 23.26% 489.24% 16.32% 226.74% 401.91% 100.00%
Total Cost 1,783,103 1,109,518 1,114,876 804,231 656,604 606,219 532,700 22.28% YoY % 60.71% -0.48% 38.63% 22.48% 8.31% 13.80% - Horiz. % 334.73% 208.28% 209.29% 150.97% 123.26% 113.80% 100.00%
Net Worth 4,940,287 2,432,559 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 23.43% YoY % 103.09% 0.71% 19.72% 10.32% 47.92% -11.41% - Horiz. % 353.96% 174.29% 173.05% 144.55% 131.04% 88.59% 100.00%
Dividend 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 688,400 102,423 127,796 106,516 106,477 37,093 55,829 51.94% YoY % 572.11% -19.85% 19.98% 0.04% 187.05% -33.56% - Horiz. % 1,233.05% 183.46% 228.91% 190.79% 190.72% 66.44% 100.00%
Div Payout % 53.28 % 127.95 % 125.79 % 108.01 % 163.01 % 36.10 % 120.53 % -12.71% YoY % -58.36% 1.72% 16.46% -33.74% 351.55% -70.05% - Horiz. % 44.20% 106.16% 104.36% 89.61% 135.24% 29.95% 100.00%
Equity 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 4,940,287 2,432,559 2,415,346 2,017,553 1,828,900 1,236,438 1,395,729 23.43% YoY % 103.09% 0.71% 19.72% 10.32% 47.92% -11.41% - Horiz. % 353.96% 174.29% 173.05% 144.55% 131.04% 88.59% 100.00%
NOSH 8,098,832 2,560,589 1,277,961 1,253,138 1,252,671 618,219 620,324 53.39% YoY % 216.29% 100.37% 1.98% 0.04% 102.63% -0.34% - Horiz. % 1,305.58% 412.78% 206.01% 202.01% 201.94% 99.66% 100.00%
Ratio Analysis 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 42.65 % 6.73 % 8.38 % 10.88 % 9.07 % 14.55 % 8.01 % 32.11% YoY % 533.73% -19.69% -22.98% 19.96% -37.66% 81.65% - Horiz. % 532.46% 84.02% 104.62% 135.83% 113.23% 181.65% 100.00%
ROE 26.15 % 3.29 % 4.21 % 4.89 % 3.57 % 8.31 % 3.32 % 41.01% YoY % 694.83% -21.85% -13.91% 36.97% -57.04% 150.30% - Horiz. % 787.65% 99.10% 126.81% 147.29% 107.53% 250.30% 100.00%
Per Share 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 38.39 46.46 95.22 72.01 57.65 114.76 93.36 -13.75% YoY % -17.37% -51.21% 32.23% 24.91% -49.76% 22.92% - Horiz. % 41.12% 49.76% 101.99% 77.13% 61.75% 122.92% 100.00%
EPS 15.95 3.13 7.95 7.87 5.21 8.31 7.47 13.46% YoY % 409.58% -60.63% 1.02% 51.06% -37.30% 11.24% - Horiz. % 213.52% 41.90% 106.43% 105.35% 69.75% 111.24% 100.00%
DPS 8.50 4.00 10.00 8.50 8.50 6.00 9.00 -0.95% YoY % 112.50% -60.00% 17.65% 0.00% 41.67% -33.33% - Horiz. % 94.44% 44.44% 111.11% 94.44% 94.44% 66.67% 100.00%
NAPS 0.6100 0.9500 1.8900 1.6100 1.4600 2.0000 2.2500 -19.53% YoY % -35.79% -49.74% 17.39% 10.27% -27.00% -11.11% - Horiz. % 27.11% 42.22% 84.00% 71.56% 64.89% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 37.88 14.49 14.83 10.99 8.80 8.64 7.06 32.28% YoY % 161.42% -2.29% 34.94% 24.89% 1.85% 22.38% - Horiz. % 536.54% 205.24% 210.06% 155.67% 124.65% 122.38% 100.00%
EPS 15.74 0.98 1.24 1.20 0.80 1.25 0.56 74.28% YoY % 1,506.12% -20.97% 3.33% 50.00% -36.00% 123.21% - Horiz. % 2,810.71% 175.00% 221.43% 214.29% 142.86% 223.21% 100.00%
DPS 8.39 1.25 1.56 1.30 1.30 0.45 0.68 51.95% YoY % 571.20% -19.87% 20.00% 0.00% 188.89% -33.82% - Horiz. % 1,233.82% 183.82% 229.41% 191.18% 191.18% 66.18% 100.00%
NAPS 0.6019 0.2964 0.2943 0.2458 0.2228 0.1506 0.1700 23.43% YoY % 103.07% 0.71% 19.73% 10.32% 47.94% -11.41% - Horiz. % 354.06% 174.35% 173.12% 144.59% 131.06% 88.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 26.2800 4.7500 11.1400 5.6100 4.2500 7.7200 4.7900 -
P/RPS 68.46 10.22 11.70 7.79 7.37 6.73 5.13 53.95% YoY % 569.86% -12.65% 50.19% 5.70% 9.51% 31.19% - Horiz. % 1,334.50% 199.22% 228.07% 151.85% 143.66% 131.19% 100.00%
P/EPS 164.74 151.94 140.13 71.28 81.51 46.45 64.15 17.01% YoY % 8.42% 8.43% 96.59% -12.55% 75.48% -27.59% - Horiz. % 256.80% 236.85% 218.44% 111.11% 127.06% 72.41% 100.00%
EY 0.61 0.66 0.71 1.40 1.23 2.15 1.56 -14.47% YoY % -7.58% -7.04% -49.29% 13.82% -42.79% 37.82% - Horiz. % 39.10% 42.31% 45.51% 89.74% 78.85% 137.82% 100.00%
DY 0.32 0.84 0.90 1.52 2.00 0.78 1.88 -25.54% YoY % -61.90% -6.67% -40.79% -24.00% 156.41% -58.51% - Horiz. % 17.02% 44.68% 47.87% 80.85% 106.38% 41.49% 100.00%
P/NAPS 43.08 5.00 5.89 3.48 2.91 3.86 2.13 64.99% YoY % 761.60% -15.11% 69.25% 19.59% -24.61% 81.22% - Horiz. % 2,022.54% 234.74% 276.53% 163.38% 136.62% 181.22% 100.00%
Price Multiplier on Announcement Date 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 17/09/20 26/09/19 11/10/18 13/10/17 12/10/16 15/10/15 14/10/14 -
Price 7.7900 4.6800 10.7000 5.9600 5.0000 8.4400 4.8100 -
P/RPS 20.29 10.07 11.24 8.28 8.67 7.35 5.15 25.65% YoY % 101.49% -10.41% 35.75% -4.50% 17.96% 42.72% - Horiz. % 393.98% 195.53% 218.25% 160.78% 168.35% 142.72% 100.00%
P/EPS 48.83 149.70 134.60 75.73 95.89 50.78 64.42 -4.51% YoY % -67.38% 11.22% 77.74% -21.02% 88.83% -21.17% - Horiz. % 75.80% 232.38% 208.94% 117.56% 148.85% 78.83% 100.00%
EY 2.05 0.67 0.74 1.32 1.04 1.97 1.55 4.77% YoY % 205.97% -9.46% -43.94% 26.92% -47.21% 27.10% - Horiz. % 132.26% 43.23% 47.74% 85.16% 67.10% 127.10% 100.00%
DY 1.09 0.85 0.93 1.43 1.70 0.71 1.87 -8.60% YoY % 28.24% -8.60% -34.97% -15.88% 139.44% -62.03% - Horiz. % 58.29% 45.45% 49.73% 76.47% 90.91% 37.97% 100.00%
P/NAPS 12.77 4.93 5.66 3.70 3.42 4.22 2.14 34.64% YoY % 159.03% -12.90% 52.97% 8.19% -18.96% 97.20% - Horiz. % 596.73% 230.37% 264.49% 172.90% 159.81% 197.20% 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_4QFY17_Financial_Results.pdf 
