[TOPVSN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[TOPVSN] 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- 172.24%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 32,259 32,682 14,137 22,481 8,935 21,333 10,215 46.66%
PBT 6,450 7,435 2,613 2,962 995 2,640 1,592 59.35%
Tax -1,658 -2,003 -726 -1,432 -433 -1,080 -384 62.76%
NP 4,792 5,432 1,887 1,530 562 1,560 1,208 58.23%
-
NP to SH 4,069 5,260 1,887 1,530 562 1,560 1,208 49.84%
-
Tax Rate 25.71% 26.94% 27.78% 48.35% 43.52% 40.91% 24.12% -
Total Cost 27,467 27,250 12,250 20,951 8,373 19,773 9,007 44.96%
-
Net Worth 27,169 24,128 21,009 19,092 19,348 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 2,044 1,277 1,277 1,277 - 1,277 - -
Div Payout % 50.25% 24.30% 67.73% 83.53% - 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 19,092 19,348 18,888 17,888 14.93%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 255,595 0.00%
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 14.85% 16.62% 13.35% 6.81% 6.29% 7.31% 11.83% -
ROE 14.98% 21.80% 8.98% 8.01% 2.90% 8.26% 6.75% -
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 12.62 12.79 5.53 8.80 3.50 8.35 4.43 41.71%
EPS 1.59 2.06 0.74 0.60 0.22 0.61 0.52 45.09%
DPS 0.80 0.50 0.50 0.50 0.00 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 12.62 12.79 5.53 8.80 3.50 8.35 4.00 46.61%
EPS 1.59 2.06 0.74 0.60 0.22 0.61 0.47 50.06%
DPS 0.80 0.50 0.50 0.50 0.00 0.50 0.00 -
NAPS 0.1063 0.0944 0.0822 0.0747 0.0757 0.0739 0.07 14.92%
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 5.90 5.83 13.56 8.47 15.59 6.53 11.28 -19.41%
P/EPS 46.80 36.20 101.59 124.46 247.86 89.29 95.42 -21.12%
EY 2.14 2.76 0.98 0.80 0.40 1.12 1.05 26.75%
DY 1.07 0.67 0.67 0.67 0.00 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 5.82 5.83 13.56 0.00 21.45 6.53 11.28 -19.77%
P/EPS 46.17 36.20 101.59 0.00 341.10 89.29 95.42 -21.47%
EY 2.17 2.76 0.98 0.00 0.29 1.12 1.05 27.34%
DY 1.09 0.67 0.67 0.00 0.00 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