[TOPVSN] YoY 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- 78.75%
YoY- 248.81%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 21,962 20,725 18,545 13,546 11,118 10,372 16.17%
PBT 3,358 2,559 4,822 1,967 1,048 1,006 27.24%
Tax -1,446 -1,320 -1,277 -1,000 -696 -454 26.05%
NP 1,912 1,239 3,545 967 352 552 28.18%
-
NP to SH 1,868 1,239 3,373 967 352 552 27.59%
-
Tax Rate 43.06% 51.58% 26.48% 50.84% 66.41% 45.13% -
Total Cost 20,050 19,486 15,000 12,579 10,766 9,820 15.33%
-
Net Worth 30,058 26,454 24,128 19,092 18,888 8,044 30.14%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 2,044 2,044 1,277 1,277 1,277 - -
Div Payout % 109.46% 165.03% 37.89% 132.16% 363.06% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 30,058 26,454 24,128 19,092 18,888 8,044 30.14%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 8.71% 5.98% 19.12% 7.14% 3.17% 5.32% -
ROE 6.21% 4.68% 13.98% 5.06% 1.86% 6.86% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 8.59 8.11 7.26 5.30 4.35 9.39 -1.76%
EPS 0.73 0.47 1.32 0.38 0.14 0.50 7.85%
DPS 0.80 0.80 0.50 0.50 0.50 0.00 -
NAPS 0.1176 0.1035 0.0944 0.0747 0.0739 0.0728 10.06%
Adjusted Per Share Value based on latest NOSH - 255,595
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 8.59 8.11 7.26 5.30 4.35 4.06 16.16%
EPS 0.73 0.47 1.32 0.38 0.14 0.22 27.09%
DPS 0.80 0.80 0.50 0.50 0.50 0.00 -
NAPS 0.1176 0.1035 0.0944 0.0747 0.0739 0.0315 30.12%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.725 0.735 0.745 0.745 0.545 0.36 -
P/RPS 8.44 9.06 10.27 14.06 12.53 3.84 17.04%
P/EPS 99.20 151.62 56.45 196.92 395.74 72.06 6.59%
EY 1.01 0.66 1.77 0.51 0.25 1.39 -6.18%
DY 1.10 1.09 0.67 0.67 0.92 0.00 -
P/NAPS 6.16 7.10 7.89 9.97 7.37 4.95 4.46%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 27/02/24 27/02/23 25/02/22 05/03/21 27/02/20 26/02/19 -
Price 0.725 0.735 0.745 0.00 0.545 0.38 -
P/RPS 8.44 9.06 10.27 0.00 12.53 4.05 15.80%
P/EPS 99.20 151.62 56.45 0.00 395.74 76.07 5.45%
EY 1.01 0.66 1.77 0.00 0.25 1.31 -5.06%
DY 1.10 1.09 0.67 0.00 0.92 0.00 -
P/NAPS 6.16 7.10 7.89 0.00 7.37 5.22 3.36%

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