[TOPVSN] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[TOPVSN] TOPVISION EYE SPECIALIST BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 146.67%
YoY- 235.77%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 52,984 64,518 32,682 28,274 22,481 17,870 21,333 35.38%
PBT 9,009 12,900 7,435 5,226 2,962 1,990 2,640 50.49%
Tax -2,978 -3,316 -2,003 -1,452 -1,432 -866 -1,080 40.18%
NP 6,031 9,584 5,432 3,774 1,530 1,124 1,560 56.88%
-
NP to SH 6,031 8,138 5,260 3,774 1,530 1,124 1,560 56.88%
-
Tax Rate 33.06% 25.71% 26.94% 27.78% 48.35% 43.52% 40.91% -
Total Cost 46,953 54,934 27,250 24,500 20,951 16,746 19,773 33.37%
-
Net Worth 26,454 27,169 24,128 21,009 19,092 19,348 18,888 11.87%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 2,044 4,089 1,277 2,555 1,277 - 1,277 16.95%
Div Payout % 33.90% 50.25% 24.30% 67.73% 83.53% - 81.92% -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 26,454 27,169 24,128 21,009 19,092 19,348 18,888 11.87%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 255,595 0.00%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 11.38% 14.85% 16.62% 13.35% 6.81% 6.29% 7.31% -
ROE 22.80% 29.95% 21.80% 17.96% 8.01% 5.81% 8.26% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 20.73 25.24 12.79 11.06 8.80 6.99 8.35 35.36%
EPS 2.06 3.18 2.06 1.48 0.60 0.44 0.61 49.97%
DPS 0.80 1.60 0.50 1.00 0.50 0.00 0.50 16.94%
NAPS 0.1035 0.1063 0.0944 0.0822 0.0747 0.0757 0.0739 11.87%
Adjusted Per Share Value based on latest NOSH - 255,595
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 20.73 25.24 12.79 11.06 8.80 6.99 8.35 35.36%
EPS 2.06 3.18 2.06 1.48 0.60 0.44 0.61 49.97%
DPS 0.80 1.60 0.50 1.00 0.50 0.00 0.50 16.94%
NAPS 0.1035 0.1063 0.0944 0.0822 0.0747 0.0757 0.0739 11.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.735 0.745 0.745 0.75 0.745 0.545 0.545 -
P/RPS 3.55 2.95 5.83 6.78 8.47 7.80 6.53 -18.36%
P/EPS 31.15 23.40 36.20 50.79 124.46 123.93 89.29 -29.58%
EY 3.21 4.27 2.76 1.97 0.80 0.81 1.12 42.00%
DY 1.09 2.15 0.67 1.33 0.67 0.00 0.92 5.80%
P/NAPS 7.10 7.01 7.89 9.12 9.97 7.20 7.37 -1.23%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 29/08/22 25/02/22 27/08/21 05/03/21 17/08/20 27/02/20 -
Price 0.735 0.735 0.745 0.75 0.00 0.75 0.545 -
P/RPS 3.55 2.91 5.83 6.78 0.00 10.73 6.53 -18.36%
P/EPS 31.15 23.08 36.20 50.79 0.00 170.55 89.29 -29.58%
EY 3.21 4.33 2.76 1.97 0.00 0.59 1.12 42.00%
DY 1.09 2.18 0.67 1.33 0.00 0.00 0.92 5.80%
P/NAPS 7.10 6.91 7.89 9.12 0.00 9.91 7.37 -1.23%

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