[TOPGLOV] YoY TTM Result on 2021-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 2,117,950 4,536,574 13,228,737 10,786,470 4,748,894 4,537,835 3,561,709 -8.29% YoY % -53.31% -65.71% 22.64% 127.14% 4.65% 27.41% - Horiz. % 59.46% 127.37% 371.42% 302.85% 133.33% 127.41% 100.00%
PBT -799,217 -45,008 7,316,861 5,271,473 414,321 542,599 415,339 - YoY % -1,675.72% -100.62% 38.80% 1,172.32% -23.64% 30.64% - Horiz. % -192.43% -10.84% 1,761.66% 1,269.20% 99.75% 130.64% 100.00%
Tax 22,695 -22,739 -1,516,899 -1,074,226 -40,623 -99,572 -50,459 - YoY % 199.81% 98.50% -41.21% -2,544.38% 59.20% -97.33% - Horiz. % -44.98% 45.06% 3,006.20% 2,128.91% 80.51% 197.33% 100.00%
NP -776,522 -67,747 5,799,962 4,197,247 373,698 443,027 364,880 - YoY % -1,046.21% -101.17% 38.18% 1,023.17% -15.65% 21.42% - Horiz. % -212.82% -18.57% 1,589.55% 1,150.31% 102.42% 121.42% 100.00%
NP to SH -816,111 -117,983 5,698,807 4,131,348 371,935 438,228 364,834 - YoY % -591.72% -102.07% 37.94% 1,010.77% -15.13% 20.12% - Horiz. % -223.69% -32.34% 1,562.03% 1,132.39% 101.95% 120.12% 100.00%
Tax Rate - % - % 20.73 % 20.38 % 9.80 % 18.35 % 12.15 % - YoY % 0.00% 0.00% 1.72% 107.96% -46.59% 51.03% - Horiz. % 0.00% 0.00% 170.62% 167.74% 80.66% 151.03% 100.00%
Total Cost 2,894,472 4,604,321 7,428,775 6,589,223 4,375,196 4,094,808 3,196,829 -1.64% YoY % -37.14% -38.02% 12.74% 50.60% 6.85% 28.09% - Horiz. % 90.54% 144.03% 232.38% 206.12% 136.86% 128.09% 100.00%
Net Worth 4,645,353 5,445,719 5,605,702 5,530,804 2,580,559 2,477,618 2,107,270 14.07% YoY % -14.70% -2.85% 1.35% 114.33% 4.15% 17.57% - Horiz. % 220.44% 258.43% 266.02% 262.46% 122.46% 117.57% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 0 0 3,990,549 2,266,998 191,826 215,746 181,722 - YoY % 0.00% 0.00% 76.03% 1,081.80% -11.09% 18.72% - Horiz. % 0.00% 0.00% 2,195.95% 1,247.50% 105.56% 118.72% 100.00%
Div Payout % - % - % 70.02 % 54.87 % 51.58 % 49.23 % 49.81 % - YoY % 0.00% 0.00% 27.61% 6.38% 4.77% -1.16% - Horiz. % 0.00% 0.00% 140.57% 110.16% 103.55% 98.84% 100.00%
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 4,645,353 5,445,719 5,605,702 5,530,804 2,580,559 2,477,618 2,107,270 14.07% YoY % -14.70% -2.85% 1.35% 114.33% 4.15% 17.57% - Horiz. % 220.44% 258.43% 266.02% 262.46% 122.46% 117.57% 100.00%
NOSH 8,009,230 8,008,411 8,008,147 8,015,659 2,555,009 2,554,246 1,254,328 36.19% YoY % 0.01% 0.00% -0.09% 213.72% 0.03% 103.63% - Horiz. % 638.53% 638.46% 638.44% 639.04% 203.70% 203.63% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin -36.66 % -1.49 % 43.84 % 38.91 % 7.87 % 9.76 % 10.24 % - YoY % -2,360.40% -103.40% 12.67% 394.41% -19.36% -4.69% - Horiz. % -358.01% -14.55% 428.12% 379.98% 76.86% 95.31% 100.00%
ROE -17.57 % -2.17 % 101.66 % 74.70 % 14.41 % 17.69 % 17.31 % - YoY % -709.68% -102.13% 36.09% 418.39% -18.54% 2.20% - Horiz. % -101.50% -12.54% 587.29% 431.54% 83.25% 102.20% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 26.44 56.65 165.19 134.57 185.87 177.66 283.95 -32.66% YoY % -53.33% -65.71% 22.75% -27.60% 4.62% -37.43% - Horiz. % 9.31% 19.95% 58.18% 47.39% 65.46% 62.57% 100.00%
EPS -10.19 -1.47 71.16 51.54 14.56 17.16 29.09 - YoY % -593.20% -102.07% 38.07% 253.98% -15.15% -41.01% - Horiz. % -35.03% -5.05% 244.62% 177.17% 50.05% 58.99% 100.00%
DPS 0.00 0.00 49.80 28.28 7.50 8.45 14.50 - YoY % 0.00% 0.00% 76.10% 277.07% -11.24% -41.72% - Horiz. % 0.00% 0.00% 343.45% 195.03% 51.72% 58.28% 100.00%
NAPS 0.5800 0.6800 0.7000 0.6900 1.0100 0.9700 1.6800 -16.24% YoY % -14.71% -2.86% 1.45% -31.68% 4.12% -42.26% - Horiz. % 34.52% 40.48% 41.67% 41.07% 60.12% 57.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,207,992 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 25.80 55.27 161.17 131.41 57.86 55.29 43.39 -8.30% YoY % -53.32% -65.71% 22.65% 127.12% 4.65% 27.43% - Horiz. % 59.46% 127.38% 371.45% 302.86% 133.35% 127.43% 100.00%
EPS -9.94 -1.44 69.43 50.33 4.53 5.34 4.44 - YoY % -590.28% -102.07% 37.95% 1,011.04% -15.17% 20.27% - Horiz. % -223.87% -32.43% 1,563.74% 1,133.56% 102.03% 120.27% 100.00%
DPS 0.00 0.00 48.62 27.62 2.34 2.63 2.21 - YoY % 0.00% 0.00% 76.03% 1,080.34% -11.03% 19.00% - Horiz. % 0.00% 0.00% 2,200.00% 1,249.77% 105.88% 119.00% 100.00%
NAPS 0.5660 0.6635 0.6830 0.6738 0.3144 0.3019 0.2567 14.08% YoY % -14.69% -2.86% 1.37% 114.31% 4.14% 17.61% - Horiz. % 220.49% 258.47% 266.07% 262.49% 122.48% 117.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.8100 0.8700 2.9300 7.1200 4.5000 5.9700 6.7300 -
P/RPS 3.06 1.54 1.77 5.29 2.42 3.36 2.37 4.35% YoY % 98.70% -12.99% -66.54% 118.60% -27.98% 41.77% - Horiz. % 129.11% 64.98% 74.68% 223.21% 102.11% 141.77% 100.00%
P/EPS -7.95 -59.05 4.12 13.81 30.91 34.80 23.14 - YoY % 86.54% -1,533.25% -70.17% -55.32% -11.18% 50.39% - Horiz. % -34.36% -255.19% 17.80% 59.68% 133.58% 150.39% 100.00%
EY -12.58 -1.69 24.29 7.24 3.23 2.87 4.32 - YoY % -644.38% -106.96% 235.50% 124.15% 12.54% -33.56% - Horiz. % -291.20% -39.12% 562.27% 167.59% 74.77% 66.44% 100.00%
DY 0.00 0.00 17.00 3.97 1.67 1.41 2.15 - YoY % 0.00% 0.00% 328.21% 137.72% 18.44% -34.42% - Horiz. % 0.00% 0.00% 790.70% 184.65% 77.67% 65.58% 100.00%
P/NAPS 1.40 1.28 4.19 10.32 4.46 6.15 4.01 -16.08% YoY % 9.38% -69.45% -59.40% 131.39% -27.48% 53.37% - Horiz. % 34.91% 31.92% 104.49% 257.36% 111.22% 153.37% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 20/12/23 14/12/22 10/12/21 09/12/20 17/12/19 17/12/18 19/12/17 -
Price 0.9050 0.7850 2.1600 6.8400 4.6600 5.7400 7.4800 -
P/RPS 3.42 1.39 1.31 5.08 2.51 3.23 2.63 4.47% YoY % 146.04% 6.11% -74.21% 102.39% -22.29% 22.81% - Horiz. % 130.04% 52.85% 49.81% 193.16% 95.44% 122.81% 100.00%
P/EPS -8.88 -53.28 3.04 13.27 32.01 33.46 25.72 - YoY % 83.33% -1,852.63% -77.09% -58.54% -4.33% 30.09% - Horiz. % -34.53% -207.15% 11.82% 51.59% 124.46% 130.09% 100.00%
EY -11.26 -1.88 32.95 7.54 3.12 2.99 3.89 - YoY % -498.94% -105.71% 337.00% 141.67% 4.35% -23.14% - Horiz. % -289.46% -48.33% 847.04% 193.83% 80.21% 76.86% 100.00%
DY 0.00 0.00 23.06 4.13 1.61 1.47 1.94 - YoY % 0.00% 0.00% 458.35% 156.52% 9.52% -24.23% - Horiz. % 0.00% 0.00% 1,188.66% 212.89% 82.99% 75.77% 100.00%
P/NAPS 1.56 1.15 3.09 9.91 4.61 5.92 4.45 -16.02% YoY % 35.65% -62.78% -68.82% 114.97% -22.13% 33.03% - Horiz. % 35.06% 25.84% 69.44% 222.70% 103.60% 133.03% 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 1QFY2022 Financial Results..pdf 
