[TOPVSN] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[TOPVSN] TOPVISION EYE SPECIALIST BERHAD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -27.95%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Revenue 32,682 28,274 22,481 17,870 21,333 20,430 18,638 20.56%
PBT 7,435 5,226 2,962 1,990 2,640 3,184 2,212 49.74%
Tax -2,003 -1,452 -1,432 -866 -1,080 -768 -927 29.25%
NP 5,432 3,774 1,530 1,124 1,560 2,416 1,285 61.62%
-
NP to SH 5,260 3,774 1,530 1,124 1,560 2,416 1,285 59.89%
-
Tax Rate 26.94% 27.78% 48.35% 43.52% 40.91% 24.12% 41.91% -
Total Cost 27,250 24,500 20,951 16,746 19,773 18,014 17,353 16.21%
-
Net Worth 24,128 21,009 19,092 19,348 18,888 17,888 8,044 44.16%
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Div 1,277 2,555 1,277 - 1,277 - - -
Div Payout % 24.30% 67.73% 83.53% - 81.92% - - -
Equity
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Net Worth 24,128 21,009 19,092 19,348 18,888 17,888 8,044 44.16%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 255,595 0.00%
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
NP Margin 16.62% 13.35% 6.81% 6.29% 7.31% 11.83% 6.89% -
ROE 21.80% 17.96% 8.01% 5.81% 8.26% 13.51% 15.97% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 12.79 11.06 8.80 6.99 8.35 8.86 16.87 -8.80%
EPS 2.06 1.48 0.60 0.44 0.61 1.04 1.16 21.07%
DPS 0.50 1.00 0.50 0.00 0.50 0.00 0.00 -
NAPS 0.0944 0.0822 0.0747 0.0757 0.0739 0.0776 0.0728 9.03%
Adjusted Per Share Value based on latest NOSH - 255,595
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 12.79 11.06 8.80 6.99 8.35 7.99 7.29 20.58%
EPS 2.06 1.48 0.60 0.44 0.61 0.95 0.50 60.24%
DPS 0.50 1.00 0.50 0.00 0.50 0.00 0.00 -
NAPS 0.0944 0.0822 0.0747 0.0757 0.0739 0.07 0.0315 44.12%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 -
Price 0.745 0.75 0.745 0.545 0.545 0.50 0.36 -
P/RPS 5.83 6.78 8.47 7.80 6.53 5.64 2.13 39.83%
P/EPS 36.20 50.79 124.46 123.93 89.29 47.71 30.96 5.34%
EY 2.76 1.97 0.80 0.81 1.12 2.10 3.23 -5.10%
DY 0.67 1.33 0.67 0.00 0.92 0.00 0.00 -
P/NAPS 7.89 9.12 9.97 7.20 7.37 6.44 4.95 16.79%
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 25/02/22 27/08/21 05/03/21 17/08/20 27/02/20 28/08/19 26/02/19 -
Price 0.745 0.75 0.00 0.75 0.545 0.50 0.38 -
P/RPS 5.83 6.78 0.00 10.73 6.53 5.64 2.25 37.31%
P/EPS 36.20 50.79 0.00 170.55 89.29 47.71 32.68 3.46%
EY 2.76 1.97 0.00 0.59 1.12 2.10 3.06 -3.37%
DY 0.67 1.33 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 7.89 9.12 0.00 9.91 7.37 6.44 5.22 14.74%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment