[TOPGLOV] YoY Quarter Result on 2020-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 475,865 990,102 2,116,391 3,109,116 1,189,594 1,216,856 902,415 -10.11% YoY % -51.94% -53.22% -31.93% 161.36% -2.24% 34.84% - Horiz. % 52.73% 109.72% 234.53% 344.53% 131.82% 134.84% 100.00%
PBT -461,896 -44,030 729,516 1,623,554 81,160 141,987 99,117 - YoY % -949.05% -106.04% -55.07% 1,900.44% -42.84% 43.25% - Horiz. % -466.01% -44.42% 736.02% 1,638.02% 81.88% 143.25% 100.00%
Tax 7,879 2,293 -98,060 -297,541 -1,084 -40,007 -933 - YoY % 243.61% 102.34% 67.04% -27,348.43% 97.29% -4,188.00% - Horiz. % -844.48% -245.77% 10,510.18% 31,890.78% 116.18% 4,288.00% 100.00%
NP -454,017 -41,737 631,456 1,326,013 80,076 101,980 98,184 - YoY % -987.80% -106.61% -52.38% 1,555.94% -21.48% 3.87% - Horiz. % -462.41% -42.51% 643.14% 1,350.54% 81.56% 103.87% 100.00%
NP to SH -463,145 -52,586 607,947 1,291,995 80,052 101,592 98,622 - YoY % -780.74% -108.65% -52.95% 1,513.94% -21.20% 3.01% - Horiz. % -469.62% -53.32% 616.44% 1,310.05% 81.17% 103.01% 100.00%
Tax Rate - % - % 13.44 % 18.33 % 1.34 % 28.18 % 0.94 % - YoY % 0.00% 0.00% -26.68% 1,267.91% -95.24% 2,897.87% - Horiz. % 0.00% 0.00% 1,429.79% 1,950.00% 142.55% 2,997.87% 100.00%
Total Cost 929,882 1,031,839 1,484,935 1,783,103 1,109,518 1,114,876 804,231 2.45% YoY % -9.88% -30.51% -16.72% 60.71% -0.48% 38.63% - Horiz. % 115.62% 128.30% 184.64% 221.72% 137.96% 138.63% 100.00%
Net Worth 4,725,418 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,553 15.23% YoY % -15.71% -6.66% 21.57% 103.09% 0.71% 19.72% - Horiz. % 234.22% 277.85% 297.68% 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 - - 432,425 688,400 102,423 127,796 106,516 - YoY % 0.00% 0.00% -37.18% 572.11% -19.85% 19.98% - Horiz. % 0.00% 0.00% 405.97% 646.28% 96.16% 119.98% 100.00%
Div Payout % - % - % 71.13 % 53.28 % 127.95 % 125.79 % 108.01 % - YoY % 0.00% 0.00% 33.50% -58.36% 1.72% 16.46% - Horiz. % 0.00% 0.00% 65.86% 49.33% 118.46% 116.46% 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 2,017,553 15.23% YoY % -15.71% -6.66% 21.57% 103.09% 0.71% 19.72% - Horiz. % 234.22% 277.85% 297.68% 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 1,253,138 36.21% YoY % 0.01% 0.01% -1.12% 216.29% 100.37% 1.98% - Horiz. % 639.13% 639.06% 639.03% 646.28% 204.33% 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 -95.41 % -4.22 % 29.84 % 42.65 % 6.73 % 8.38 % 10.88 % - YoY % -2,160.90% -114.14% -30.04% 533.73% -19.69% -22.98% - Horiz. % -876.93% -38.79% 274.26% 392.00% 61.86% 77.02% 100.00%
ROE -9.80 % -0.94 % 10.12 % 26.15 % 3.29 % 4.21 % 4.89 % - YoY % -942.55% -109.29% -61.30% 694.83% -21.85% -13.91% - Horiz. % -200.41% -19.22% 206.95% 534.76% 67.28% 86.09% 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 5.94 12.36 26.43 38.39 46.46 95.22 72.01 -34.01% YoY % -51.94% -53.23% -31.15% -17.37% -51.21% 32.23% - Horiz. % 8.25% 17.16% 36.70% 53.31% 64.52% 132.23% 100.00%
EPS -5.78 -0.66 7.59 15.95 3.13 7.95 7.87 - YoY % -775.76% -108.70% -52.41% 409.58% -60.63% 1.02% - Horiz. % -73.44% -8.39% 96.44% 202.67% 39.77% 101.02% 100.00%
DPS 0.00 0.00 5.40 8.50 4.00 10.00 8.50 - YoY % 0.00% 0.00% -36.47% 112.50% -60.00% 17.65% - Horiz. % 0.00% 0.00% 63.53% 100.00% 47.06% 117.65% 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 5.80 12.06 25.78 37.88 14.49 14.83 10.99 -10.10% YoY % -51.91% -53.22% -31.94% 161.42% -2.29% 34.94% - Horiz. % 52.78% 109.74% 234.58% 344.68% 131.85% 134.94% 100.00%
EPS -5.64 -0.64 7.41 15.74 0.98 1.24 1.20 - YoY % -781.25% -108.64% -52.92% 1,506.12% -20.97% 3.33% - Horiz. % -470.00% -53.33% 617.50% 1,311.67% 81.67% 103.33% 100.00%
DPS 0.00 0.00 5.27 8.39 1.25 1.56 1.30 - YoY % 0.00% 0.00% -37.19% 571.20% -19.87% 20.00% - Horiz. % 0.00% 0.00% 405.38% 645.38% 96.15% 120.00% 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 12.88 6.51 15.13 68.46 10.22 11.70 7.79 8.74% YoY % 97.85% -56.97% -77.90% 569.86% -12.65% 50.19% - Horiz. % 165.34% 83.57% 194.22% 878.82% 131.19% 150.19% 100.00%
P/EPS -13.23 -122.59 52.69 164.74 151.94 140.13 71.28 - YoY % 89.21% -332.66% -68.02% 8.42% 8.43% 96.59% - Horiz. % -18.56% -171.98% 73.92% 231.12% 213.16% 196.59% 100.00%
EY -7.56 -0.82 1.90 0.61 0.66 0.71 1.40 - YoY % -821.95% -143.16% 211.48% -7.58% -7.04% -49.29% - Horiz. % -540.00% -58.57% 135.71% 43.57% 47.14% 50.71% 100.00%
DY 0.00 0.00 1.35 0.32 0.84 0.90 1.52 - YoY % 0.00% 0.00% 321.88% -61.90% -6.67% -40.79% - Horiz. % 0.00% 0.00% 88.82% 21.05% 55.26% 59.21% 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 12.71 5.70 11.58 20.29 10.07 11.24 8.28 7.40% YoY % 122.98% -50.78% -42.93% 101.49% -10.41% 35.75% - Horiz. % 153.50% 68.84% 139.86% 245.05% 121.62% 135.75% 100.00%
P/EPS -13.06 -107.36 40.31 48.83 149.70 134.60 75.73 - YoY % 87.84% -366.34% -17.45% -67.38% 11.22% 77.74% - Horiz. % -17.25% -141.77% 53.23% 64.48% 197.68% 177.74% 100.00%
EY -7.66 -0.93 2.48 2.05 0.67 0.74 1.32 - YoY % -723.66% -137.50% 20.98% 205.97% -9.46% -43.94% - Horiz. % -580.30% -70.45% 187.88% 155.30% 50.76% 56.06% 100.00%
DY 0.00 0.00 1.76 1.09 0.85 0.93 1.43 - YoY % 0.00% 0.00% 61.47% 28.24% -8.60% -34.97% - Horiz. % 0.00% 0.00% 123.08% 76.22% 59.44% 65.03% 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
Top Glove_4QFY2020_Financial Results.pdf 
