Highlights

[VIZIONE] YoY Quarter Result on 2018-11-30 [#2]

Stock [VIZIONE]: VIZIONE HOLDINGS BHD
Announcement Date 15-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     29.45%    YoY -     196.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Revenue 165,746 147,296 9,835 11,391 0 16,847 3,027 109.23%
  YoY % 12.53% 1,397.67% -13.66% 0.00% 0.00% 456.56% -
  Horiz. % 5,475.59% 4,866.07% 324.91% 376.31% 0.00% 556.56% 100.00%
PBT 26,394 9,733 296 1,027 0 868 74 195.62%
  YoY % 171.18% 3,188.18% -71.18% 0.00% 0.00% 1,072.97% -
  Horiz. % 35,667.57% 13,152.70% 400.00% 1,387.84% 0.00% 1,172.97% 100.00%
Tax -6,950 -3,184 -155 -228 0 0 0 -
  YoY % -118.28% -1,954.19% 32.02% 0.00% 0.00% 0.00% -
  Horiz. % 3,048.25% 1,396.49% 67.98% 100.00% - - -
NP 19,444 6,549 141 799 0 868 74 179.42%
  YoY % 196.90% 4,544.68% -82.35% 0.00% 0.00% 1,072.97% -
  Horiz. % 26,275.67% 8,850.00% 190.54% 1,079.73% 0.00% 1,172.97% 100.00%
NP to SH 19,444 6,549 141 799 0 868 74 179.42%
  YoY % 196.90% 4,544.68% -82.35% 0.00% 0.00% 1,072.97% -
  Horiz. % 26,275.67% 8,850.00% 190.54% 1,079.73% 0.00% 1,172.97% 100.00%
Tax Rate 26.33 % 32.71 % 52.36 % 22.20 % - % - % - % -
  YoY % -19.50% -37.53% 135.86% 0.00% 0.00% 0.00% -
  Horiz. % 118.60% 147.34% 235.86% 100.00% - - -
Total Cost 146,302 140,747 9,694 10,592 0 15,979 2,953 105.41%
  YoY % 3.95% 1,351.90% -8.48% 0.00% 0.00% 441.11% -
  Horiz. % 4,954.35% 4,766.24% 328.28% 358.69% 0.00% 541.11% 100.00%
Net Worth 496,467 393,126 15,932 16,275 - 16,781 36,851 61.55%
  YoY % 26.29% 2,367.38% -2.11% 0.00% 0.00% -54.46% -
  Horiz. % 1,347.19% 1,066.77% 43.24% 44.17% 0.00% 45.54% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Div - - - 591 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 74.07 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Net Worth 496,467 393,126 15,932 16,275 - 16,781 36,851 61.55%
  YoY % 26.29% 2,367.38% -2.11% 0.00% 0.00% -54.46% -
  Horiz. % 1,347.19% 1,066.77% 43.24% 44.17% 0.00% 45.54% 100.00%
NOSH 537,768 3,538,496 281,999 295,925 299,999 289,333 246,666 15.46%
  YoY % -84.80% 1,154.79% -4.71% -1.36% 3.69% 17.30% -
  Horiz. % 218.01% 1,434.53% 114.32% 119.97% 121.62% 117.30% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
NP Margin 11.73 % 4.45 % 1.43 % 7.01 % - % 5.15 % 2.44 % 33.59%
  YoY % 163.60% 211.19% -79.60% 0.00% 0.00% 111.07% -
  Horiz. % 480.74% 182.38% 58.61% 287.30% 0.00% 211.07% 100.00%
ROE 3.92 % 1.67 % 0.88 % 4.91 % - % 5.17 % 0.20 % 73.12%
  YoY % 134.73% 89.77% -82.08% 0.00% 0.00% 2,485.00% -
  Horiz. % 1,960.00% 835.00% 440.00% 2,455.00% 0.00% 2,585.00% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
RPS 30.82 4.16 3.49 3.85 - 5.82 1.23 81.14%
  YoY % 640.87% 19.20% -9.35% 0.00% 0.00% 373.17% -
  Horiz. % 2,505.69% 338.21% 283.74% 313.01% 0.00% 473.17% 100.00%
EPS 3.62 0.19 0.05 0.27 0.00 0.30 0.03 142.06%
  YoY % 1,805.26% 280.00% -81.48% 0.00% 0.00% 900.00% -
  Horiz. % 12,066.67% 633.33% 166.67% 900.00% 0.00% 1,000.00% 100.00%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9232 0.1111 0.0565 0.0550 - 0.0580 0.1494 39.92%
  YoY % 730.96% 96.64% 2.73% 0.00% 0.00% -61.18% -
  Horiz. % 617.94% 74.36% 37.82% 36.81% 0.00% 38.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 559,307
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
RPS 29.63 26.34 1.76 2.04 - 3.01 0.54 109.31%
  YoY % 12.49% 1,396.59% -13.73% 0.00% 0.00% 457.41% -
  Horiz. % 5,487.04% 4,877.78% 325.93% 377.78% 0.00% 557.41% 100.00%
EPS 3.48 1.17 0.03 0.14 0.00 0.16 0.01 194.28%
  YoY % 197.44% 3,800.00% -78.57% 0.00% 0.00% 1,500.00% -
  Horiz. % 34,800.00% 11,700.00% 300.00% 1,400.00% 0.00% 1,600.00% 100.00%
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8876 0.7029 0.0285 0.0291 - 0.0300 0.0659 61.54%
  YoY % 26.28% 2,366.32% -2.06% 0.00% 0.00% -54.48% -
  Horiz. % 1,346.89% 1,066.62% 43.25% 44.16% 0.00% 45.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 30/06/14 28/06/13 -
Price 0.9250 0.1600 0.1450 0.1250 0.1500 0.1300 0.1600 -
P/RPS 3.00 3.84 4.16 3.25 0.00 2.23 13.04 -23.74%
  YoY % -21.87% -7.69% 28.00% 0.00% 0.00% -82.90% -
  Horiz. % 23.01% 29.45% 31.90% 24.92% 0.00% 17.10% 100.00%
P/EPS 25.58 86.45 290.00 46.30 0.00 43.33 533.33 -42.89%
  YoY % -70.41% -70.19% 526.35% 0.00% 0.00% -91.88% -
  Horiz. % 4.80% 16.21% 54.38% 8.68% 0.00% 8.12% 100.00%
EY 3.91 1.16 0.34 2.16 0.00 2.31 0.19 74.68%
  YoY % 237.07% 241.18% -84.26% 0.00% 0.00% 1,115.79% -
  Horiz. % 2,057.90% 610.53% 178.95% 1,136.84% 0.00% 1,215.79% 100.00%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.00 1.44 2.57 2.27 0.00 2.24 1.07 -1.24%
  YoY % -30.56% -43.97% 13.22% 0.00% 0.00% 109.35% -
  Horiz. % 93.46% 134.58% 240.19% 212.15% 0.00% 209.35% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Date 15/01/19 15/01/18 19/01/17 27/01/16 - 29/08/14 28/08/13 -
Price 0.9350 0.1900 0.1100 0.1200 0.0000 0.1700 0.1900 -
P/RPS 3.03 4.56 3.15 3.12 0.00 2.92 15.48 -25.98%
  YoY % -33.55% 44.76% 0.96% 0.00% 0.00% -81.14% -
  Horiz. % 19.57% 29.46% 20.35% 20.16% 0.00% 18.86% 100.00%
P/EPS 25.86 102.66 220.00 44.44 0.00 56.67 633.33 -44.56%
  YoY % -74.81% -53.34% 395.05% 0.00% 0.00% -91.05% -
  Horiz. % 4.08% 16.21% 34.74% 7.02% 0.00% 8.95% 100.00%
EY 3.87 0.97 0.45 2.25 0.00 1.76 0.16 79.96%
  YoY % 298.97% 115.56% -80.00% 0.00% 0.00% 1,000.00% -
  Horiz. % 2,418.75% 606.25% 281.25% 1,406.25% 0.00% 1,100.00% 100.00%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.01 1.71 1.95 2.18 0.00 2.93 1.27 -4.14%
  YoY % -40.94% -12.31% -10.55% 0.00% 0.00% 130.71% -
  Horiz. % 79.53% 134.65% 153.54% 171.65% 0.00% 230.71% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers