[TOPVISN] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[TOPVISN] TOPVISION EYE SPECIALIST BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -17.66%
YoY- -21.14%
Quarter Report
Latest QR
Upcoming QR
TOPVISN's Result
TOPVISN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 43,862 42,958 41,992 52,984 64,518 32,682 28,274 15.74%
PBT 8,312 7,534 8,352 9,009 12,900 7,435 5,226 16.71%
Tax -2,632 -2,667 -2,442 -2,978 -3,316 -2,003 -1,452 21.90%
NP 5,680 4,867 5,910 6,031 9,584 5,432 3,774 14.58%
-
NP to SH 5,486 4,756 5,776 6,031 8,138 5,260 3,774 13.26%
-
Tax Rate 31.67% 35.40% 29.24% 33.06% 25.71% 26.94% 27.78% -
Total Cost 38,182 38,091 36,082 46,953 54,934 27,250 24,500 15.92%
-
Net Worth 32,946 30,058 30,058 26,454 27,169 24,128 21,009 16.16%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - 2,044 - 2,044 4,089 1,277 2,555 -
Div Payout % - 42.99% - 33.90% 50.25% 24.30% 67.73% -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 32,946 30,058 30,058 26,454 27,169 24,128 21,009 16.16%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 255,595 0.00%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 12.95% 11.33% 14.07% 11.38% 14.85% 16.62% 13.35% -
ROE 16.65% 15.82% 19.22% 22.80% 29.95% 21.80% 17.96% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 17.16 16.81 16.43 20.73 25.24 12.79 11.06 15.75%
EPS 2.14 1.86 2.26 2.06 3.18 2.06 1.48 13.06%
DPS 0.00 0.80 0.00 0.80 1.60 0.50 1.00 -
NAPS 0.1289 0.1176 0.1176 0.1035 0.1063 0.0944 0.0822 16.16%
Adjusted Per Share Value based on latest NOSH - 255,595
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 17.16 16.81 16.43 20.73 25.24 12.79 11.06 15.75%
EPS 2.14 1.86 2.26 2.06 3.18 2.06 1.48 13.06%
DPS 0.00 0.80 0.00 0.80 1.60 0.50 1.00 -
NAPS 0.1289 0.1176 0.1176 0.1035 0.1063 0.0944 0.0822 16.16%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.725 0.725 0.735 0.735 0.745 0.745 0.75 -
P/RPS 4.22 4.31 4.47 3.55 2.95 5.83 6.78 -14.60%
P/EPS 33.78 38.96 32.52 31.15 23.40 36.20 50.79 -12.69%
EY 2.96 2.57 3.07 3.21 4.27 2.76 1.97 14.52%
DY 0.00 1.10 0.00 1.09 2.15 0.67 1.33 -
P/NAPS 5.62 6.16 6.25 7.10 7.01 7.89 9.12 -14.89%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 26/08/24 27/02/24 28/08/23 27/02/23 29/08/22 25/02/22 27/08/21 -
Price 0.725 0.725 0.735 0.735 0.735 0.745 0.75 -
P/RPS 4.22 4.31 4.47 3.55 2.91 5.83 6.78 -14.60%
P/EPS 33.78 38.96 32.52 31.15 23.08 36.20 50.79 -12.69%
EY 2.96 2.57 3.07 3.21 4.33 2.76 1.97 14.52%
DY 0.00 1.10 0.00 1.09 2.18 0.67 1.33 -
P/NAPS 5.62 6.16 6.25 7.10 6.91 7.89 9.12 -14.89%

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