Highlights

[VIS] YoY Quarter Result on 2019-04-30 [#2]

Stock [VIS]: VISDYNAMICS HOLDINGS BHD
Announcement Date 25-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2019
Quarter 30-Apr-2019  [#2]
Profit Trend QoQ -     266.89%    YoY -     -62.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 5,112 9,661 8,763 3,441 2,790 3,116 1,070 29.76%
  YoY % -47.09% 10.25% 154.66% 23.33% -10.46% 191.21% -
  Horiz. % 477.76% 902.90% 818.97% 321.59% 260.75% 291.21% 100.00%
PBT 937 2,389 1,975 -66 -413 -347 -694 -
  YoY % -60.78% 20.96% 3,092.42% 84.02% -19.02% 50.00% -
  Horiz. % -135.01% -344.24% -284.58% 9.51% 59.51% 50.00% 100.00%
Tax -191 -399 -230 0 0 0 0 -
  YoY % 52.13% -73.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.04% 173.48% 100.00% - - - -
NP 746 1,990 1,745 -66 -413 -347 -694 -
  YoY % -62.51% 14.04% 2,743.94% 84.02% -19.02% 50.00% -
  Horiz. % -107.49% -286.74% -251.44% 9.51% 59.51% 50.00% 100.00%
NP to SH 746 1,990 1,745 -66 -413 -347 -694 -
  YoY % -62.51% 14.04% 2,743.94% 84.02% -19.02% 50.00% -
  Horiz. % -107.49% -286.74% -251.44% 9.51% 59.51% 50.00% 100.00%
Tax Rate 20.38 % 16.70 % 11.65 % - % - % - % - % -
  YoY % 22.04% 43.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.94% 143.35% 100.00% - - - -
Total Cost 4,366 7,671 7,018 3,507 3,203 3,463 1,764 16.30%
  YoY % -43.08% 9.30% 100.11% 9.49% -7.51% 96.32% -
  Horiz. % 247.51% 434.86% 397.85% 198.81% 181.58% 196.32% 100.00%
Net Worth 40,588 33,710 26,566 19,800 18,131 16,329 17,098 15.49%
  YoY % 20.40% 26.89% 34.18% 9.20% 11.04% -4.50% -
  Horiz. % 237.38% 197.15% 155.37% 115.80% 106.04% 95.50% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 40,588 33,710 26,566 19,800 18,131 16,329 17,098 15.49%
  YoY % 20.40% 26.89% 34.18% 9.20% 11.04% -4.50% -
  Horiz. % 237.38% 197.15% 155.37% 115.80% 106.04% 95.50% 100.00%
NOSH 169,118 168,552 110,695 110,000 100,731 102,058 100,579 9.04%
  YoY % 0.34% 52.27% 0.63% 9.20% -1.30% 1.47% -
  Horiz. % 168.14% 167.58% 110.06% 109.37% 100.15% 101.47% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 14.59 % 20.60 % 19.91 % -1.92 % -14.80 % -11.14 % -64.86 % -
  YoY % -29.17% 3.47% 1,136.98% 87.03% -32.85% 82.82% -
  Horiz. % -22.49% -31.76% -30.70% 2.96% 22.82% 17.18% 100.00%
ROE 1.84 % 5.90 % 6.57 % -0.33 % -2.28 % -2.13 % -4.06 % -
  YoY % -68.81% -10.20% 2,090.91% 85.53% -7.04% 47.54% -
  Horiz. % -45.32% -145.32% -161.82% 8.13% 56.16% 52.46% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 3.02 5.73 7.92 3.13 2.77 3.05 1.06 19.06%
  YoY % -47.29% -27.65% 153.04% 13.00% -9.18% 187.74% -
  Horiz. % 284.91% 540.57% 747.17% 295.28% 261.32% 287.74% 100.00%
EPS 0.44 1.18 1.58 -0.06 -0.41 -0.34 -0.69 -
  YoY % -62.71% -25.32% 2,733.33% 85.37% -20.59% 50.72% -
  Horiz. % -63.77% -171.01% -228.99% 8.70% 59.42% 49.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2400 0.2000 0.2400 0.1800 0.1800 0.1600 0.1700 5.91%
  YoY % 20.00% -16.67% 33.33% 0.00% 12.50% -5.88% -
  Horiz. % 141.18% 117.65% 141.18% 105.88% 105.88% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 169,169
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 3.02 5.71 5.18 2.03 1.65 1.84 0.63 29.84%
  YoY % -47.11% 10.23% 155.17% 23.03% -10.33% 192.06% -
  Horiz. % 479.37% 906.35% 822.22% 322.22% 261.90% 292.06% 100.00%
EPS 0.44 1.18 1.03 -0.04 -0.24 -0.21 -0.41 -
  YoY % -62.71% 14.56% 2,675.00% 83.33% -14.29% 48.78% -
  Horiz. % -107.32% -287.80% -251.22% 9.76% 58.54% 51.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2399 0.1993 0.1570 0.1170 0.1072 0.0965 0.1011 15.48%
  YoY % 20.37% 26.94% 34.19% 9.14% 11.09% -4.55% -
  Horiz. % 237.29% 197.13% 155.29% 115.73% 106.03% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.4100 0.3650 0.7950 0.1850 0.3300 0.2550 0.2850 -
P/RPS 13.56 6.37 10.04 5.91 11.91 8.35 26.79 -10.72%
  YoY % 112.87% -36.55% 69.88% -50.38% 42.63% -68.83% -
  Horiz. % 50.62% 23.78% 37.48% 22.06% 44.46% 31.17% 100.00%
P/EPS 92.95 30.92 50.43 -308.33 -80.49 -75.00 -41.30 -
  YoY % 200.61% -38.69% 116.36% -283.07% -7.32% -81.60% -
  Horiz. % -225.06% -74.87% -122.11% 746.56% 194.89% 181.60% 100.00%
EY 1.08 3.23 1.98 -0.32 -1.24 -1.33 -2.42 -
  YoY % -66.56% 63.13% 718.75% 74.19% 6.77% 45.04% -
  Horiz. % -44.63% -133.47% -81.82% 13.22% 51.24% 54.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.71 1.83 3.31 1.03 1.83 1.59 1.68 0.30%
  YoY % -6.56% -44.71% 221.36% -43.72% 15.09% -5.36% -
  Horiz. % 101.79% 108.93% 197.02% 61.31% 108.93% 94.64% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 25/06/19 25/06/18 21/06/17 23/06/16 25/06/15 24/06/14 17/06/13 -
Price 0.3500 0.4900 0.9050 0.2050 0.2400 0.2700 0.2700 -
P/RPS 11.58 8.55 11.43 6.55 8.67 8.84 25.38 -12.25%
  YoY % 35.44% -25.20% 74.50% -24.45% -1.92% -65.17% -
  Horiz. % 45.63% 33.69% 45.04% 25.81% 34.16% 34.83% 100.00%
P/EPS 79.34 41.50 57.41 -341.67 -58.54 -79.41 -39.13 -
  YoY % 91.18% -27.71% 116.80% -483.65% 26.28% -102.94% -
  Horiz. % -202.76% -106.06% -146.72% 873.17% 149.60% 202.94% 100.00%
EY 1.26 2.41 1.74 -0.29 -1.71 -1.26 -2.56 -
  YoY % -47.72% 38.51% 700.00% 83.04% -35.71% 50.78% -
  Horiz. % -49.22% -94.14% -67.97% 11.33% 66.80% 49.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.46 2.45 3.77 1.14 1.33 1.69 1.59 -1.41%
  YoY % -40.41% -35.01% 230.70% -14.29% -21.30% 6.29% -
  Horiz. % 91.82% 154.09% 237.11% 71.70% 83.65% 106.29% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers