[TOPVSN] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[TOPVSN] TOPVISION EYE SPECIALIST BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -7.61%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 52,984 50,804 32,682 27,683 43,814 40,640 21,333 35.38%
PBT 9,009 11,272 7,435 4,580 5,602 4,641 2,640 50.49%
Tax -2,978 -2,935 -2,003 -1,726 -2,513 -1,967 -1,080 40.18%
NP 6,031 8,337 5,432 2,854 3,089 2,674 1,560 56.88%
-
NP to SH 5,308 7,442 5,260 2,854 3,089 2,674 1,560 50.35%
-
Tax Rate 33.06% 26.04% 26.94% 37.69% 44.86% 42.38% 40.91% -
Total Cost 46,953 42,467 27,250 24,829 40,725 37,966 19,773 33.37%
-
Net Worth 26,454 27,169 24,128 21,009 19,009 19,337 18,888 11.87%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 4,089 3,322 2,555 2,555 2,550 1,277 1,277 47.34%
Div Payout % 77.04% 44.65% 48.59% 89.56% 82.56% 47.79% 81.92% -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 26,454 27,169 24,128 21,009 19,009 19,337 18,888 11.87%
NOSH 255,595 255,595 255,595 255,595 255,595 255,595 255,595 0.00%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 11.38% 16.41% 16.62% 10.31% 7.05% 6.58% 7.31% -
ROE 20.06% 27.39% 21.80% 13.58% 16.25% 13.83% 8.26% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 20.73 19.88 12.79 10.83 17.22 15.91 8.35 35.36%
EPS 2.08 2.91 2.06 1.12 1.21 1.05 0.61 50.45%
DPS 1.60 1.30 1.00 1.00 1.00 0.50 0.50 47.30%
NAPS 0.1035 0.1063 0.0944 0.0822 0.0747 0.0757 0.0739 11.87%
Adjusted Per Share Value based on latest NOSH - 255,595
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 20.73 19.88 12.79 10.83 17.22 15.91 8.35 35.36%
EPS 2.08 2.91 2.06 1.12 1.21 1.05 0.61 50.45%
DPS 1.60 1.30 1.00 1.00 1.00 0.50 0.50 47.30%
NAPS 0.1035 0.1063 0.0944 0.0822 0.0747 0.0757 0.0739 11.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.735 0.745 0.745 0.75 0.745 0.545 0.545 -
P/RPS 3.55 3.75 5.83 6.92 4.33 3.43 6.53 -18.36%
P/EPS 35.39 25.59 36.20 67.17 61.37 52.07 89.29 -26.52%
EY 2.83 3.91 2.76 1.49 1.63 1.92 1.12 36.16%
DY 2.18 1.74 1.34 1.33 1.35 0.92 0.92 33.28%
P/NAPS 7.10 7.01 7.89 9.12 9.97 7.20 7.37 -1.23%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 29/08/22 25/02/22 27/08/21 05/03/21 17/08/20 27/02/20 -
Price 0.735 0.735 0.745 0.75 0.00 0.75 0.545 -
P/RPS 3.55 3.70 5.83 6.92 0.00 4.71 6.53 -18.36%
P/EPS 35.39 25.24 36.20 67.17 0.00 71.65 89.29 -26.52%
EY 2.83 3.96 2.76 1.49 0.00 1.40 1.12 36.16%
DY 2.18 1.77 1.34 1.33 0.00 0.67 0.92 33.28%
P/NAPS 7.10 6.91 7.89 9.12 0.00 9.91 7.37 -1.23%

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