[TOPVSN] QoQ 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- 95.14%
YoY- 235.77%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
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 20,725 32,259 18,545 14,137 13,546 8,935 11,118 23.04%
PBT 2,559 6,450 4,822 2,613 1,967 995 1,048 34.62%
Tax -1,320 -1,658 -1,277 -726 -1,000 -433 -696 23.75%
NP 1,239 4,792 3,545 1,887 967 562 352 52.05%
-
NP to SH 1,239 4,069 3,373 1,887 967 562 352 52.05%
-
Tax Rate 51.58% 25.71% 26.48% 27.78% 50.84% 43.52% 66.41% -
Total Cost 19,486 27,467 15,000 12,250 12,579 8,373 10,766 21.84%
-
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 2,044 1,277 1,277 1,277 - 1,277 16.95%
Div Payout % 165.03% 50.25% 37.89% 67.73% 132.16% - 363.06% -
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 5.98% 14.85% 19.12% 13.35% 7.14% 6.29% 3.17% -
ROE 4.68% 14.98% 13.98% 8.98% 5.06% 2.90% 1.86% -
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 8.11 12.62 7.26 5.53 5.30 3.50 4.35 23.05%
EPS 0.47 1.59 1.32 0.74 0.38 0.22 0.14 49.67%
DPS 0.80 0.80 0.50 0.50 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 8.11 12.62 7.26 5.53 5.30 3.50 4.35 23.05%
EPS 0.47 1.59 1.32 0.74 0.38 0.22 0.14 49.67%
DPS 0.80 0.80 0.50 0.50 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 9.06 5.90 10.27 13.56 14.06 15.59 12.53 -10.23%
P/EPS 151.62 46.80 56.45 101.59 196.92 247.86 395.74 -27.34%
EY 0.66 2.14 1.77 0.98 0.51 0.40 0.25 38.16%
DY 1.09 1.07 0.67 0.67 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 9.06 5.82 10.27 13.56 0.00 21.45 12.53 -10.23%
P/EPS 151.62 46.17 56.45 101.59 0.00 341.10 395.74 -27.34%
EY 0.66 2.17 1.77 0.98 0.00 0.29 0.25 38.16%
DY 1.09 1.09 0.67 0.67 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