[TOPGLOV] YoY Quarter Result on 2018-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 4,162,744 1,688,324 1,190,235 1,100,574 869,641 672,270 661,190 35.85% YoY % 146.56% 41.85% 8.15% 26.55% 29.36% 1.68% - Horiz. % 629.58% 255.35% 180.01% 166.45% 131.53% 101.68% 100.00%
PBT 2,603,506 422,020 82,239 134,209 91,504 73,743 100,581 71.91% YoY % 516.92% 413.16% -38.72% 46.67% 24.08% -26.68% - Horiz. % 2,588.47% 419.58% 81.76% 133.43% 90.98% 73.32% 100.00%
Tax -539,080 -71,987 -7,051 -14,823 -13,955 -10,964 -27,921 63.72% YoY % -648.86% -920.95% 52.43% -6.22% -27.28% 60.73% - Horiz. % 1,930.73% 257.82% 25.25% 53.09% 49.98% 39.27% 100.00%
NP 2,064,426 350,033 75,188 119,386 77,549 62,779 72,660 74.59% YoY % 489.78% 365.54% -37.02% 53.95% 23.53% -13.60% - Horiz. % 2,841.21% 481.74% 103.48% 164.31% 106.73% 86.40% 100.00%
NP to SH 2,036,165 347,895 74,665 117,571 77,713 62,456 72,274 74.35% YoY % 485.28% 365.94% -36.49% 51.29% 24.43% -13.58% - Horiz. % 2,817.29% 481.36% 103.31% 162.67% 107.53% 86.42% 100.00%
Tax Rate 20.71 % 17.06 % 8.57 % 11.04 % 15.25 % 14.87 % 27.76 % -4.76% YoY % 21.40% 99.07% -22.37% -27.61% 2.56% -46.43% - Horiz. % 74.60% 61.46% 30.87% 39.77% 54.94% 53.57% 100.00%
Total Cost 2,098,318 1,338,291 1,115,047 981,188 792,092 609,491 588,530 23.58% YoY % 56.79% 20.02% 13.64% 23.87% 29.96% 3.56% - Horiz. % 356.54% 227.40% 189.46% 166.72% 134.59% 103.56% 100.00%
Net Worth 6,883,963 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 29.31% YoY % 108.44% 33.29% 10.79% 17.39% 7.96% 20.04% - Horiz. % 468.24% 224.64% 168.53% 152.12% 129.59% 120.04% 100.00%
Dividend 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 1,440,829 256,014 89,402 87,950 75,206 75,097 49,418 75.35% YoY % 462.79% 186.36% 1.65% 16.95% 0.14% 51.96% - Horiz. % 2,915.59% 518.06% 180.91% 177.97% 152.18% 151.96% 100.00%
Div Payout % 70.76 % 73.59 % 119.74 % 74.81 % 96.77 % 120.24 % 68.38 % 0.57% YoY % -3.85% -38.54% 60.06% -22.69% -19.52% 75.84% - Horiz. % 103.48% 107.62% 175.11% 109.40% 141.52% 175.84% 100.00%
Equity 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 6,883,963 3,302,584 2,477,738 2,236,463 1,905,221 1,764,788 1,470,189 29.31% YoY % 108.44% 33.29% 10.79% 17.39% 7.96% 20.04% - Horiz. % 468.24% 224.64% 168.53% 152.12% 129.59% 120.04% 100.00%
NOSH 8,004,609 2,560,143 2,554,370 1,256,440 1,253,435 1,251,623 617,726 53.20% YoY % 212.66% 0.23% 103.30% 0.24% 0.14% 102.62% - Horiz. % 1,295.82% 414.45% 413.51% 203.40% 202.91% 202.62% 100.00%
Ratio Analysis 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 49.59 % 20.73 % 6.32 % 10.85 % 8.92 % 9.34 % 10.99 % 28.52% YoY % 139.22% 228.01% -41.75% 21.64% -4.50% -15.01% - Horiz. % 451.23% 188.63% 57.51% 98.73% 81.16% 84.99% 100.00%
ROE 29.58 % 10.53 % 3.01 % 5.26 % 4.08 % 3.54 % 4.92 % 34.81% YoY % 180.91% 249.83% -42.78% 28.92% 15.25% -28.05% - Horiz. % 601.22% 214.02% 61.18% 106.91% 82.93% 71.95% 100.00%
Per Share 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 52.00 65.95 46.60 87.59 69.38 53.71 107.04 -11.33% YoY % -21.15% 41.52% -46.80% 26.25% 29.18% -49.82% - Horiz. % 48.58% 61.61% 43.54% 81.83% 64.82% 50.18% 100.00%
EPS 25.44 13.59 2.92 9.36 6.20 4.99 11.70 13.81% YoY % 87.20% 365.41% -68.80% 50.97% 24.25% -57.35% - Horiz. % 217.44% 116.15% 24.96% 80.00% 52.99% 42.65% 100.00%
DPS 18.00 10.00 3.50 7.00 6.00 6.00 8.00 14.46% YoY % 80.00% 185.71% -50.00% 16.67% 0.00% -25.00% - Horiz. % 225.00% 125.00% 43.75% 87.50% 75.00% 75.00% 100.00%
NAPS 0.8600 1.2900 0.9700 1.7800 1.5200 1.4100 2.3800 -15.59% YoY % -33.33% 32.99% -45.51% 17.11% 7.80% -40.76% - Horiz. % 36.13% 54.20% 40.76% 74.79% 63.87% 59.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 50.72 20.57 14.50 13.41 10.60 8.19 8.06 35.84% YoY % 146.57% 41.86% 8.13% 26.51% 29.43% 1.61% - Horiz. % 629.28% 255.21% 179.90% 166.38% 131.51% 101.61% 100.00%
EPS 24.81 4.24 0.91 1.43 0.95 0.76 0.88 74.37% YoY % 485.14% 365.93% -36.36% 50.53% 25.00% -13.64% - Horiz. % 2,819.32% 481.82% 103.41% 162.50% 107.95% 86.36% 100.00%
DPS 17.55 3.12 1.09 1.07 0.92 0.91 0.60 75.44% YoY % 462.50% 186.24% 1.87% 16.30% 1.10% 51.67% - Horiz. % 2,925.00% 520.00% 181.67% 178.33% 153.33% 151.67% 100.00%
NAPS 0.8387 0.4024 0.3019 0.2725 0.2321 0.2150 0.1791 29.32% YoY % 108.42% 33.29% 10.79% 17.41% 7.95% 20.04% - Horiz. % 468.29% 224.68% 168.57% 152.15% 129.59% 120.04% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 5.1800 13.3000 5.0500 10.2600 5.2700 5.0700 5.4200 -
P/RPS 9.96 20.17 10.84 11.71 7.60 9.44 5.06 11.94% YoY % -50.62% 86.07% -7.43% 54.08% -19.49% 86.56% - Horiz. % 196.84% 398.62% 214.23% 231.42% 150.20% 186.56% 100.00%
P/EPS 20.36 97.87 172.77 109.65 85.00 101.60 46.32 -12.79% YoY % -79.20% -43.35% 57.56% 29.00% -16.34% 119.34% - Horiz. % 43.96% 211.29% 372.99% 236.72% 183.51% 219.34% 100.00%
EY 4.91 1.02 0.58 0.91 1.18 0.98 2.16 14.65% YoY % 381.37% 75.86% -36.26% -22.88% 20.41% -54.63% - Horiz. % 227.31% 47.22% 26.85% 42.13% 54.63% 45.37% 100.00%
DY 3.47 0.75 0.69 0.68 1.14 1.18 1.48 15.24% YoY % 362.67% 8.70% 1.47% -40.35% -3.39% -20.27% - Horiz. % 234.46% 50.68% 46.62% 45.95% 77.03% 79.73% 100.00%
P/NAPS 6.02 10.31 5.21 5.76 3.47 3.60 2.28 17.55% YoY % -41.61% 97.89% -9.55% 65.99% -3.61% 57.89% - Horiz. % 264.04% 452.19% 228.51% 252.63% 152.19% 157.89% 100.00%
Price Multiplier on Announcement Date 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 09/06/21 11/06/20 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 -
Price 4.8800 17.3600 4.7100 11.6200 5.6100 4.9100 5.8700 -
P/RPS 9.38 26.32 10.11 13.27 8.09 9.14 5.48 9.36% YoY % -64.36% 160.34% -23.81% 64.03% -11.49% 66.79% - Horiz. % 171.17% 480.29% 184.49% 242.15% 147.63% 166.79% 100.00%
P/EPS 19.18 127.75 161.13 124.18 90.48 98.40 50.17 -14.80% YoY % -84.99% -20.72% 29.76% 37.25% -8.05% 96.13% - Horiz. % 38.23% 254.63% 321.17% 247.52% 180.35% 196.13% 100.00%
EY 5.21 0.78 0.62 0.81 1.11 1.02 1.99 17.38% YoY % 567.95% 25.81% -23.46% -27.03% 8.82% -48.74% - Horiz. % 261.81% 39.20% 31.16% 40.70% 55.78% 51.26% 100.00%
DY 3.69 0.58 0.74 0.60 1.07 1.22 1.36 18.08% YoY % 536.21% -21.62% 23.33% -43.93% -12.30% -10.29% - Horiz. % 271.32% 42.65% 54.41% 44.12% 78.68% 89.71% 100.00%
P/NAPS 5.67 13.46 4.86 6.53 3.69 3.48 2.47 14.84% YoY % -57.88% 176.95% -25.57% 76.96% 6.03% 40.89% - Horiz. % 229.55% 544.94% 196.76% 264.37% 149.39% 140.89% 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_3QFY18_Financial Results.pdf 
