[TOPVISN] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[TOPVISN] 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- 15.52%
YoY- 98.01%
Quarter Report
Latest QR
Upcoming QR
TOPVISN's Result
TOPVISN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 50,804 32,682 27,683 43,814 40,640 21,333 20,587 35.09%
PBT 11,272 7,435 4,580 5,602 4,641 2,640 2,598 63.02%
Tax -2,935 -2,003 -1,726 -2,513 -1,967 -1,080 -838 51.80%
NP 8,337 5,432 2,854 3,089 2,674 1,560 1,760 67.86%
-
NP to SH 7,442 5,260 2,854 3,089 2,674 1,560 1,760 61.63%
-
Tax Rate 26.04% 26.94% 37.69% 44.86% 42.38% 40.91% 32.26% -
Total Cost 42,467 27,250 24,829 40,725 37,966 19,773 18,827 31.11%
-
Net Worth 27,169 24,128 21,009 19,009 19,337 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 3,322 2,555 2,555 2,550 1,277 1,277 - -
Div Payout % 44.65% 48.59% 89.56% 82.56% 47.79% 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 19,009 19,337 18,888 17,888 14.93%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 230,522 3.49%
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 16.41% 16.62% 10.31% 7.05% 6.58% 7.31% 8.55% -
ROE 27.39% 21.80% 13.58% 16.25% 13.83% 8.26% 9.84% -
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 19.88 12.79 10.83 17.22 15.91 8.35 8.93 30.54%
EPS 2.91 2.06 1.12 1.21 1.05 0.61 0.76 56.38%
DPS 1.30 1.00 1.00 1.00 0.50 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 20.08 12.92 10.94 17.32 16.06 8.43 8.14 35.08%
EPS 2.94 2.08 1.13 1.22 1.06 0.62 0.70 61.27%
DPS 1.31 1.01 1.01 1.01 0.51 0.51 0.00 -
NAPS 0.1074 0.0954 0.083 0.0751 0.0764 0.0747 0.0707 14.94%
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 3.75 5.83 6.92 4.33 3.43 6.53 5.60 -12.50%
P/EPS 25.59 36.20 67.17 61.37 52.07 89.29 65.49 -26.87%
EY 3.91 2.76 1.49 1.63 1.92 1.12 1.53 36.67%
DY 1.74 1.34 1.33 1.35 0.92 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 3.70 5.83 6.92 0.00 4.71 6.53 5.60 -12.89%
P/EPS 25.24 36.20 67.17 0.00 71.65 89.29 65.49 -27.20%
EY 3.96 2.76 1.49 0.00 1.40 1.12 1.53 37.25%
DY 1.77 1.34 1.33 0.00 0.67 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