[TOPVSN] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[TOPVSN] TOPVISION EYE SPECIALIST BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 41.48%
YoY- 160.76%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 71,083 41,721 52,984 50,804 32,682 27,683 43,814 19.25%
PBT 13,446 6,735 9,009 11,272 7,435 4,580 5,602 37.52%
Tax -3,130 -2,541 -2,978 -2,935 -2,003 -1,726 -2,513 8.31%
NP 10,316 4,194 6,031 8,337 5,432 2,854 3,089 55.08%
-
NP to SH 9,503 4,127 5,308 7,442 5,260 2,854 3,089 50.52%
-
Tax Rate 23.28% 37.73% 33.06% 26.04% 26.94% 37.69% 44.86% -
Total Cost 60,767 37,527 46,953 42,467 27,250 24,829 40,725 15.67%
-
Net Worth 0 30,058 26,454 27,169 24,128 21,009 19,009 -
Dividend
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div 4,089 2,044 4,089 3,322 2,555 2,555 2,550 18.74%
Div Payout % 43.03% 49.55% 77.04% 44.65% 48.59% 89.56% 82.56% -
Equity
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 0 30,058 26,454 27,169 24,128 21,009 19,009 -
NOSH 255,681 255,595 255,595 255,595 255,595 255,595 255,595 0.01%
Ratio Analysis
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 14.51% 10.05% 11.38% 16.41% 16.62% 10.31% 7.05% -
ROE 0.00% 13.73% 20.06% 27.39% 21.80% 13.58% 16.25% -
Per Share
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 27.80 16.32 20.73 19.88 12.79 10.83 17.22 19.04%
EPS 3.72 1.61 2.08 2.91 2.06 1.12 1.21 50.48%
DPS 1.60 0.80 1.60 1.30 1.00 1.00 1.00 18.65%
NAPS 0.00 0.1176 0.1035 0.1063 0.0944 0.0822 0.0747 -
Adjusted Per Share Value based on latest NOSH - 255,595
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 27.81 16.32 20.73 19.88 12.79 10.83 17.22 19.05%
EPS 3.72 1.61 2.08 2.91 2.06 1.12 1.21 50.48%
DPS 1.60 0.80 1.60 1.30 1.00 1.00 1.00 18.65%
NAPS 0.00 0.1176 0.1035 0.1063 0.0944 0.0822 0.0747 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/09/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.735 0.735 0.735 0.745 0.745 0.75 0.745 -
P/RPS 2.64 4.50 3.55 3.75 5.83 6.92 4.33 -16.47%
P/EPS 19.78 45.52 35.39 25.59 36.20 67.17 61.37 -33.76%
EY 5.06 2.20 2.83 3.91 2.76 1.49 1.63 51.01%
DY 2.18 1.09 2.18 1.74 1.34 1.33 1.35 19.05%
P/NAPS 0.00 6.25 7.10 7.01 7.89 9.12 9.97 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date - 28/08/23 27/02/23 29/08/22 25/02/22 27/08/21 05/03/21 -
Price 0.00 0.735 0.735 0.735 0.745 0.75 0.00 -
P/RPS 0.00 4.50 3.55 3.70 5.83 6.92 0.00 -
P/EPS 0.00 45.52 35.39 25.24 36.20 67.17 0.00 -
EY 0.00 2.20 2.83 3.96 2.76 1.49 0.00 -
DY 0.00 1.09 2.18 1.77 1.34 1.33 0.00 -
P/NAPS 0.00 6.25 7.10 6.91 7.89 9.12 0.00 -

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