Highlights

[VIS] YoY Quarter Result on 2020-07-31 [#3]

Stock [VIS]: VISDYNAMICS HOLDINGS BHD
Announcement Date 22-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2020
Quarter 31-Jul-2020  [#3]
Profit Trend QoQ -     -175.62%    YoY -     -185.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 4,030 9,413 11,034 7,494 8,071 2,505 3,959 0.30%
  YoY % -57.19% -14.69% 47.24% -7.15% 222.20% -36.73% -
  Horiz. % 101.79% 237.76% 278.71% 189.29% 203.86% 63.27% 100.00%
PBT -853 1,217 3,332 1,656 1,974 50 36 -
  YoY % -170.09% -63.48% 101.21% -16.11% 3,848.00% 38.89% -
  Horiz. % -2,369.44% 3,380.56% 9,255.56% 4,600.00% 5,483.33% 138.89% 100.00%
Tax 0 -218 -596 -318 0 0 0 -
  YoY % 0.00% 63.42% -87.42% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 68.55% 187.42% 100.00% - - -
NP -853 999 2,736 1,338 1,974 50 36 -
  YoY % -185.39% -63.49% 104.48% -32.22% 3,848.00% 38.89% -
  Horiz. % -2,369.44% 2,775.00% 7,600.00% 3,716.67% 5,483.33% 138.89% 100.00%
NP to SH -853 999 2,640 1,338 1,974 50 36 -
  YoY % -185.39% -62.16% 97.31% -32.22% 3,848.00% 38.89% -
  Horiz. % -2,369.44% 2,775.00% 7,333.33% 3,716.67% 5,483.33% 138.89% 100.00%
Tax Rate - % 17.91 % 17.89 % 19.20 % - % - % - % -
  YoY % 0.00% 0.11% -6.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.28% 93.18% 100.00% - - -
Total Cost 4,883 8,414 8,298 6,156 6,097 2,455 3,923 3.71%
  YoY % -41.97% 1.40% 34.80% 0.97% 148.35% -37.42% -
  Horiz. % 124.47% 214.48% 211.52% 156.92% 155.42% 62.58% 100.00%
Net Worth 40,966 40,600 37,081 27,644 21,070 18,000 14,399 19.02%
  YoY % 0.90% 9.49% 34.14% 31.20% 17.06% 25.00% -
  Horiz. % 284.49% 281.95% 257.51% 191.98% 146.32% 125.00% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 40,966 40,600 37,081 27,644 21,070 18,000 14,399 19.02%
  YoY % 0.90% 9.49% 34.14% 31.20% 17.06% 25.00% -
  Horiz. % 284.49% 281.95% 257.51% 191.98% 146.32% 125.00% 100.00%
NOSH 170,694 169,169 168,552 110,578 110,898 99,999 90,000 11.25%
  YoY % 0.90% 0.37% 52.43% -0.29% 10.90% 11.11% -
  Horiz. % 189.66% 187.97% 187.28% 122.87% 123.22% 111.11% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -21.17 % 10.61 % 24.80 % 17.85 % 24.46 % 2.00 % 0.91 % -
  YoY % -299.53% -57.22% 38.94% -27.02% 1,123.00% 119.78% -
  Horiz. % -2,326.37% 1,165.93% 2,725.27% 1,961.54% 2,687.91% 219.78% 100.00%
ROE -2.08 % 2.46 % 7.12 % 4.84 % 9.37 % 0.28 % 0.25 % -
  YoY % -184.55% -65.45% 47.11% -48.35% 3,246.43% 12.00% -
  Horiz. % -832.00% 984.00% 2,848.00% 1,936.00% 3,748.00% 112.00% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 2.36 5.56 6.55 6.78 7.28 2.51 4.40 -9.85%
  YoY % -57.55% -15.11% -3.39% -6.87% 190.04% -42.95% -
  Horiz. % 53.64% 126.36% 148.86% 154.09% 165.45% 57.05% 100.00%
EPS -0.50 0.59 1.62 1.21 1.78 0.05 0.04 -
  YoY % -184.75% -63.58% 33.88% -32.02% 3,460.00% 25.00% -
  Horiz. % -1,250.00% 1,475.00% 4,050.00% 3,025.00% 4,450.00% 125.00% 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 0.2400 0.2400 0.2200 0.2500 0.1900 0.1800 0.1600 6.98%
  YoY % 0.00% 9.09% -12.00% 31.58% 5.56% 12.50% -
  Horiz. % 150.00% 150.00% 137.50% 156.25% 118.75% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 170,957
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 2.36 5.51 6.45 4.38 4.72 1.47 2.32 0.29%
  YoY % -57.17% -14.57% 47.26% -7.20% 221.09% -36.64% -
  Horiz. % 101.72% 237.50% 278.02% 188.79% 203.45% 63.36% 100.00%
EPS -0.50 0.58 1.54 0.78 1.15 0.03 0.02 -
  YoY % -186.21% -62.34% 97.44% -32.17% 3,733.33% 50.00% -
  Horiz. % -2,500.00% 2,900.00% 7,700.00% 3,900.00% 5,750.00% 150.00% 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 0.2396 0.2375 0.2169 0.1617 0.1233 0.1053 0.0842 19.02%
  YoY % 0.88% 9.50% 34.14% 31.14% 17.09% 25.06% -
  Horiz. % 284.56% 282.07% 257.60% 192.04% 146.44% 125.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.5600 0.4050 0.6350 1.1900 0.2050 0.2250 0.3150 -
P/RPS 23.72 7.28 9.70 17.56 2.82 8.98 7.16 22.07%
  YoY % 225.82% -24.95% -44.76% 522.70% -68.60% 25.42% -
  Horiz. % 331.28% 101.68% 135.47% 245.25% 39.39% 125.42% 100.00%
P/EPS -112.06 68.58 40.54 98.35 11.52 450.00 787.50 -
  YoY % -263.40% 69.17% -58.78% 753.73% -97.44% -42.86% -
  Horiz. % -14.23% 8.71% 5.15% 12.49% 1.46% 57.14% 100.00%
EY -0.89 1.46 2.47 1.02 8.68 0.22 0.13 -
  YoY % -160.96% -40.89% 142.16% -88.25% 3,845.45% 69.23% -
  Horiz. % -684.62% 1,123.08% 1,900.00% 784.62% 6,676.92% 169.23% 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 2.33 1.69 2.89 4.76 1.08 1.25 1.97 2.83%
  YoY % 37.87% -41.52% -39.29% 340.74% -13.60% -36.55% -
  Horiz. % 118.27% 85.79% 146.70% 241.62% 54.82% 63.45% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 22/09/20 25/09/19 21/09/18 21/09/17 22/09/16 25/09/15 19/09/14 -
Price 0.5150 0.3900 0.6000 1.3200 0.2000 0.1700 0.2150 -
P/RPS 21.81 7.01 9.17 19.48 2.75 6.79 4.89 28.27%
  YoY % 211.13% -23.56% -52.93% 608.36% -59.50% 38.85% -
  Horiz. % 446.01% 143.35% 187.53% 398.36% 56.24% 138.85% 100.00%
P/EPS -103.06 66.04 38.31 109.09 11.24 340.00 537.50 -
  YoY % -256.06% 72.38% -64.88% 870.55% -96.69% -36.74% -
  Horiz. % -19.17% 12.29% 7.13% 20.30% 2.09% 63.26% 100.00%
EY -0.97 1.51 2.61 0.92 8.90 0.29 0.19 -
  YoY % -164.24% -42.15% 183.70% -89.66% 2,968.97% 52.63% -
  Horiz. % -510.53% 794.74% 1,373.68% 484.21% 4,684.21% 152.63% 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 2.15 1.63 2.73 5.28 1.05 0.94 1.34 8.19%
  YoY % 31.90% -40.29% -48.30% 402.86% 11.70% -29.85% -
  Horiz. % 160.45% 121.64% 203.73% 394.03% 78.36% 70.15% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS