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
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 5,571 5,112 9,661 8,763 3,441 2,790 3,116 10.16%
  YoY % 8.98% -47.09% 10.25% 154.66% 23.33% -10.46% -
  Horiz. % 178.79% 164.06% 310.04% 281.23% 110.43% 89.54% 100.00%
PBT 1,128 937 2,389 1,975 -66 -413 -347 -
  YoY % 20.38% -60.78% 20.96% 3,092.42% 84.02% -19.02% -
  Horiz. % -325.07% -270.03% -688.47% -569.16% 19.02% 119.02% 100.00%
Tax 0 -191 -399 -230 0 0 0 -
  YoY % 0.00% 52.13% -73.48% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 83.04% 173.48% 100.00% - - -
NP 1,128 746 1,990 1,745 -66 -413 -347 -
  YoY % 51.21% -62.51% 14.04% 2,743.94% 84.02% -19.02% -
  Horiz. % -325.07% -214.99% -573.49% -502.88% 19.02% 119.02% 100.00%
NP to SH 1,128 746 1,990 1,745 -66 -413 -347 -
  YoY % 51.21% -62.51% 14.04% 2,743.94% 84.02% -19.02% -
  Horiz. % -325.07% -214.99% -573.49% -502.88% 19.02% 119.02% 100.00%
Tax Rate - % 20.38 % 16.70 % 11.65 % - % - % - % -
  YoY % 0.00% 22.04% 43.35% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 174.94% 143.35% 100.00% - - -
Total Cost 4,443 4,366 7,671 7,018 3,507 3,203 3,463 4.24%
  YoY % 1.76% -43.08% 9.30% 100.11% 9.49% -7.51% -
  Horiz. % 128.30% 126.08% 221.51% 202.66% 101.27% 92.49% 100.00%
Net Worth 44,171 40,588 33,710 26,566 19,800 18,131 16,329 18.02%
  YoY % 8.83% 20.40% 26.89% 34.18% 9.20% 11.04% -
  Horiz. % 270.50% 248.56% 206.44% 162.69% 121.25% 111.04% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 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
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 44,171 40,588 33,710 26,566 19,800 18,131 16,329 18.02%
  YoY % 8.83% 20.40% 26.89% 34.18% 9.20% 11.04% -
  Horiz. % 270.50% 248.56% 206.44% 162.69% 121.25% 111.04% 100.00%
NOSH 169,891 169,118 168,552 110,695 110,000 100,731 102,058 8.86%
  YoY % 0.46% 0.34% 52.27% 0.63% 9.20% -1.30% -
  Horiz. % 166.46% 165.71% 165.15% 108.46% 107.78% 98.70% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 20.25 % 14.59 % 20.60 % 19.91 % -1.92 % -14.80 % -11.14 % -
  YoY % 38.79% -29.17% 3.47% 1,136.98% 87.03% -32.85% -
  Horiz. % -181.78% -130.97% -184.92% -178.73% 17.24% 132.85% 100.00%
ROE 2.55 % 1.84 % 5.90 % 6.57 % -0.33 % -2.28 % -2.13 % -
  YoY % 38.59% -68.81% -10.20% 2,090.91% 85.53% -7.04% -
  Horiz. % -119.72% -86.38% -277.00% -308.45% 15.49% 107.04% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 3.28 3.02 5.73 7.92 3.13 2.77 3.05 1.22%
  YoY % 8.61% -47.29% -27.65% 153.04% 13.00% -9.18% -
  Horiz. % 107.54% 99.02% 187.87% 259.67% 102.62% 90.82% 100.00%
EPS 0.66 0.44 1.18 1.58 -0.06 -0.41 -0.34 -
  YoY % 50.00% -62.71% -25.32% 2,733.33% 85.37% -20.59% -
  Horiz. % -194.12% -129.41% -347.06% -464.71% 17.65% 120.59% 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 0.2600 0.2400 0.2000 0.2400 0.1800 0.1800 0.1600 8.42%
  YoY % 8.33% 20.00% -16.67% 33.33% 0.00% 12.50% -
  Horiz. % 162.50% 150.00% 125.00% 150.00% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 170,882
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 3.26 2.99 5.65 5.13 2.01 1.63 1.82 10.19%
  YoY % 9.03% -47.08% 10.14% 155.22% 23.31% -10.44% -
  Horiz. % 179.12% 164.29% 310.44% 281.87% 110.44% 89.56% 100.00%
EPS 0.66 0.44 1.16 1.02 -0.04 -0.24 -0.20 -
  YoY % 50.00% -62.07% 13.73% 2,650.00% 83.33% -20.00% -
  Horiz. % -330.00% -220.00% -580.00% -510.00% 20.00% 120.00% 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 0.2585 0.2375 0.1973 0.1555 0.1159 0.1061 0.0956 18.01%
  YoY % 8.84% 20.38% 26.88% 34.17% 9.24% 10.98% -
  Horiz. % 270.40% 248.43% 206.38% 162.66% 121.23% 110.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.4850 0.4100 0.3650 0.7950 0.1850 0.3300 0.2550 -
P/RPS 14.79 13.56 6.37 10.04 5.91 11.91 8.35 9.99%
  YoY % 9.07% 112.87% -36.55% 69.88% -50.38% 42.63% -
  Horiz. % 177.13% 162.40% 76.29% 120.24% 70.78% 142.63% 100.00%
P/EPS 73.05 92.95 30.92 50.43 -308.33 -80.49 -75.00 -
  YoY % -21.41% 200.61% -38.69% 116.36% -283.07% -7.32% -
  Horiz. % -97.40% -123.93% -41.23% -67.24% 411.11% 107.32% 100.00%
EY 1.37 1.08 3.23 1.98 -0.32 -1.24 -1.33 -
  YoY % 26.85% -66.56% 63.13% 718.75% 74.19% 6.77% -
  Horiz. % -103.01% -81.20% -242.86% -148.87% 24.06% 93.23% 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 1.87 1.71 1.83 3.31 1.03 1.83 1.59 2.74%
  YoY % 9.36% -6.56% -44.71% 221.36% -43.72% 15.09% -
  Horiz. % 117.61% 107.55% 115.09% 208.18% 64.78% 115.09% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 24/06/20 25/06/19 25/06/18 21/06/17 23/06/16 25/06/15 24/06/14 -
Price 0.4500 0.3500 0.4900 0.9050 0.2050 0.2400 0.2700 -
P/RPS 13.72 11.58 8.55 11.43 6.55 8.67 8.84 7.59%
  YoY % 18.48% 35.44% -25.20% 74.50% -24.45% -1.92% -
  Horiz. % 155.20% 131.00% 96.72% 129.30% 74.10% 98.08% 100.00%
P/EPS 67.78 79.34 41.50 57.41 -341.67 -58.54 -79.41 -
  YoY % -14.57% 91.18% -27.71% 116.80% -483.65% 26.28% -
  Horiz. % -85.35% -99.91% -52.26% -72.30% 430.26% 73.72% 100.00%
EY 1.48 1.26 2.41 1.74 -0.29 -1.71 -1.26 -
  YoY % 17.46% -47.72% 38.51% 700.00% 83.04% -35.71% -
  Horiz. % -117.46% -100.00% -191.27% -138.10% 23.02% 135.71% 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 1.73 1.46 2.45 3.77 1.14 1.33 1.69 0.39%
  YoY % 18.49% -40.41% -35.01% 230.70% -14.29% -21.30% -
  Horiz. % 102.37% 86.39% 144.97% 223.08% 67.46% 78.70% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers