[TOPVSN] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[TOPVSN] TOPVISION EYE SPECIALIST BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -35.43%
YoY- 21.4%
Quarter Report
Latest QR
Upcoming QR
TOPVSN's Result
TOPVSN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 52,984 32,682 22,481 21,333 18,638 15,693 27.53%
PBT 9,009 7,435 2,962 2,640 2,212 2,168 32.94%
Tax -2,978 -2,003 -1,432 -1,080 -927 -594 38.02%
NP 6,031 5,432 1,530 1,560 1,285 1,574 30.80%
-
NP to SH 6,031 5,260 1,530 1,560 1,285 1,574 30.80%
-
Tax Rate 33.06% 26.94% 48.35% 40.91% 41.91% 27.40% -
Total Cost 46,953 27,250 20,951 19,773 17,353 14,119 27.14%
-
Net Worth 26,454 24,128 19,092 18,888 8,044 4,392 43.17%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,044 1,277 1,277 1,277 - - -
Div Payout % 33.90% 24.30% 83.53% 81.92% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 26,454 24,128 19,092 18,888 8,044 4,392 43.17%
NOSH 255,595 255,595 255,595 255,595 255,595 750 220.79%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.38% 16.62% 6.81% 7.31% 6.89% 10.03% -
ROE 22.80% 21.80% 8.01% 8.26% 15.97% 35.83% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.73 12.79 8.80 8.35 16.87 2,091.84 -60.24%
EPS 2.06 2.06 0.60 0.61 1.16 209.81 -60.31%
DPS 0.80 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.1035 0.0944 0.0747 0.0739 0.0728 5.855 -55.36%
Adjusted Per Share Value based on latest NOSH - 255,595
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.73 12.79 8.80 8.35 7.29 6.14 27.53%
EPS 2.06 2.06 0.60 0.61 0.50 0.62 27.12%
DPS 0.80 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.1035 0.0944 0.0747 0.0739 0.0315 0.0172 43.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.735 0.745 0.745 0.545 0.36 0.00 -
P/RPS 3.55 5.83 8.47 6.53 2.13 0.00 -
P/EPS 31.15 36.20 124.46 89.29 30.96 0.00 -
EY 3.21 2.76 0.80 1.12 3.23 0.00 -
DY 1.09 0.67 0.67 0.92 0.00 0.00 -
P/NAPS 7.10 7.89 9.97 7.37 4.95 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/23 25/02/22 05/03/21 27/02/20 26/02/19 - -
Price 0.735 0.745 0.00 0.545 0.38 0.00 -
P/RPS 3.55 5.83 0.00 6.53 2.25 0.00 -
P/EPS 31.15 36.20 0.00 89.29 32.68 0.00 -
EY 3.21 2.76 0.00 1.12 3.06 0.00 -
DY 1.09 0.67 0.00 0.92 0.00 0.00 -
P/NAPS 7.10 7.89 0.00 7.37 5.22 0.00 -

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