[TOPVSN] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[TOPVSN] TOPVISION EYE SPECIALIST BERHAD
Announcement Date
05-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 36.12%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 64,518 32,682 28,274 22,481 17,870 21,333 20,430 46.66%
PBT 12,900 7,435 5,226 2,962 1,990 2,640 3,184 59.35%
Tax -3,316 -2,003 -1,452 -1,432 -866 -1,080 -768 62.76%
NP 9,584 5,432 3,774 1,530 1,124 1,560 2,416 58.23%
-
NP to SH 8,138 5,260 3,774 1,530 1,124 1,560 2,416 49.84%
-
Tax Rate 25.71% 26.94% 27.78% 48.35% 43.52% 40.91% 24.12% -
Total Cost 54,934 27,250 24,500 20,951 16,746 19,773 18,014 44.96%
-
Net Worth 27,169 24,128 21,009 19,092 19,348 18,888 17,888 14.93%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div 4,089 1,277 2,555 1,277 - 1,277 - -
Div Payout % 50.25% 24.30% 67.73% 83.53% - 81.92% - -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 27,169 24,128 21,009 19,092 19,348 18,888 17,888 14.93%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 255,595 0.00%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 14.85% 16.62% 13.35% 6.81% 6.29% 7.31% 11.83% -
ROE 29.95% 21.80% 17.96% 8.01% 5.81% 8.26% 13.51% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 25.24 12.79 11.06 8.80 6.99 8.35 8.86 41.71%
EPS 3.18 2.06 1.48 0.60 0.44 0.61 1.04 45.09%
DPS 1.60 0.50 1.00 0.50 0.00 0.50 0.00 -
NAPS 0.1063 0.0944 0.0822 0.0747 0.0757 0.0739 0.0776 11.04%
Adjusted Per Share Value based on latest NOSH - 255,595
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 25.24 12.79 11.06 8.80 6.99 8.35 7.99 46.67%
EPS 3.18 2.06 1.48 0.60 0.44 0.61 0.95 49.53%
DPS 1.60 0.50 1.00 0.50 0.00 0.50 0.00 -
NAPS 0.1063 0.0944 0.0822 0.0747 0.0757 0.0739 0.07 14.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 0.745 0.745 0.75 0.745 0.545 0.545 0.50 -
P/RPS 2.95 5.83 6.78 8.47 7.80 6.53 5.64 -19.41%
P/EPS 23.40 36.20 50.79 124.46 123.93 89.29 47.71 -21.12%
EY 4.27 2.76 1.97 0.80 0.81 1.12 2.10 26.66%
DY 2.15 0.67 1.33 0.67 0.00 0.92 0.00 -
P/NAPS 7.01 7.89 9.12 9.97 7.20 7.37 6.44 2.86%
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 29/08/22 25/02/22 27/08/21 05/03/21 17/08/20 27/02/20 28/08/19 -
Price 0.735 0.745 0.75 0.00 0.75 0.545 0.50 -
P/RPS 2.91 5.83 6.78 0.00 10.73 6.53 5.64 -19.77%
P/EPS 23.08 36.20 50.79 0.00 170.55 89.29 47.71 -21.48%
EY 4.33 2.76 1.97 0.00 0.59 1.12 2.10 27.25%
DY 2.18 0.67 1.33 0.00 0.00 0.92 0.00 -
P/NAPS 6.91 7.89 9.12 0.00 9.91 7.37 6.44 2.37%

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