[TOPVSN] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[TOPVSN] TOPVISION EYE SPECIALIST BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 39.37%
YoY- 243.79%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 41,992 52,984 64,518 32,682 28,274 22,481 17,870 32.94%
PBT 8,352 9,009 12,900 7,435 5,226 2,962 1,990 61.30%
Tax -2,442 -2,978 -3,316 -2,003 -1,452 -1,432 -866 41.27%
NP 5,910 6,031 9,584 5,432 3,774 1,530 1,124 73.88%
-
NP to SH 5,776 6,031 8,138 5,260 3,774 1,530 1,124 72.56%
-
Tax Rate 29.24% 33.06% 25.71% 26.94% 27.78% 48.35% 43.52% -
Total Cost 36,082 46,953 54,934 27,250 24,500 20,951 16,746 29.15%
-
Net Worth 30,058 26,454 27,169 24,128 21,009 19,092 19,348 15.81%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - 2,044 4,089 1,277 2,555 1,277 - -
Div Payout % - 33.90% 50.25% 24.30% 67.73% 83.53% - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 30,058 26,454 27,169 24,128 21,009 19,092 19,348 15.81%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 255,595 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 14.07% 11.38% 14.85% 16.62% 13.35% 6.81% 6.29% -
ROE 19.22% 22.80% 29.95% 21.80% 17.96% 8.01% 5.81% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 16.43 20.73 25.24 12.79 11.06 8.80 6.99 32.95%
EPS 2.26 2.06 3.18 2.06 1.48 0.60 0.44 72.53%
DPS 0.00 0.80 1.60 0.50 1.00 0.50 0.00 -
NAPS 0.1176 0.1035 0.1063 0.0944 0.0822 0.0747 0.0757 15.81%
Adjusted Per Share Value based on latest NOSH - 255,595
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 16.43 20.73 25.24 12.79 11.06 8.80 6.99 32.95%
EPS 2.26 2.06 3.18 2.06 1.48 0.60 0.44 72.53%
DPS 0.00 0.80 1.60 0.50 1.00 0.50 0.00 -
NAPS 0.1176 0.1035 0.1063 0.0944 0.0822 0.0747 0.0757 15.81%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.735 0.735 0.745 0.745 0.75 0.745 0.545 -
P/RPS 4.47 3.55 2.95 5.83 6.78 8.47 7.80 -16.93%
P/EPS 32.52 31.15 23.40 36.20 50.79 124.46 123.93 -35.97%
EY 3.07 3.21 4.27 2.76 1.97 0.80 0.81 55.91%
DY 0.00 1.09 2.15 0.67 1.33 0.67 0.00 -
P/NAPS 6.25 7.10 7.01 7.89 9.12 9.97 7.20 -4.60%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 28/08/23 27/02/23 29/08/22 25/02/22 27/08/21 05/03/21 17/08/20 -
Price 0.735 0.735 0.735 0.745 0.75 0.00 0.75 -
P/RPS 4.47 3.55 2.91 5.83 6.78 0.00 10.73 -25.31%
P/EPS 32.52 31.15 23.08 36.20 50.79 0.00 170.55 -42.44%
EY 3.07 3.21 4.33 2.76 1.97 0.00 0.59 73.28%
DY 0.00 1.09 2.18 0.67 1.33 0.00 0.00 -
P/NAPS 6.25 7.10 6.91 7.89 9.12 0.00 9.91 -14.24%

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