[VIS] QoQ Annualized Quarter Result on 31-Jan-2023 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2023
Quarter
31-Jan-2023 [#1]
Profit Trend
QoQ- -205.86%
YoY- -221.13%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 26,649 24,794 20,724 11,624 51,084 44,880 50,240 -34.39%
PBT 3,900 2,693 -1,492 -13,460 16,403 12,780 15,634 -60.27%
Tax -1,064 -1,573 0 0 -3,688 -3,093 -3,790 -57.02%
NP 2,836 1,120 -1,492 -13,460 12,715 9,686 11,844 -61.33%
-
NP to SH 2,836 1,120 -1,492 -13,460 12,715 9,686 11,844 -61.33%
-
Tax Rate 27.28% 58.41% - - 22.48% 24.20% 24.24% -
Total Cost 23,813 23,674 22,216 25,084 38,369 35,193 38,396 -27.21%
-
Net Worth 68,327 0 66,575 63,063 66,435 61,148 62,833 5.73%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 2,627 - - - 2,622 3,494 5,236 -36.78%
Div Payout % 92.67% - - - 20.62% 36.07% 44.21% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 68,327 0 66,575 63,063 66,435 61,148 62,833 5.73%
NOSH 262,798 209,999 175,199 175,199 174,829 174,709 174,709 31.18%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 10.64% 4.52% -7.20% -115.79% 24.89% 21.58% 23.57% -
ROE 4.15% 0.00% -2.24% -21.34% 19.14% 15.84% 18.85% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 10.14 11.81 11.83 6.64 29.22 25.69 28.78 -50.02%
EPS 1.33 0.53 -0.86 -7.68 7.28 5.55 6.78 -66.13%
DPS 1.00 0.00 0.00 0.00 1.50 2.00 3.00 -51.82%
NAPS 0.26 0.00 0.38 0.36 0.38 0.35 0.36 -19.45%
Adjusted Per Share Value based on latest NOSH - 175,199
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 10.18 9.47 7.91 4.44 19.51 17.14 19.19 -34.39%
EPS 1.08 0.43 -0.57 -5.14 4.86 3.70 4.52 -61.39%
DPS 1.00 0.00 0.00 0.00 1.00 1.33 2.00 -36.92%
NAPS 0.2609 0.00 0.2542 0.2408 0.2537 0.2335 0.24 5.70%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.40 0.44 0.65 0.71 0.575 0.65 0.715 -
P/RPS 3.94 3.73 5.50 10.70 1.97 2.53 2.48 36.03%
P/EPS 37.07 82.50 -76.33 -9.24 7.91 11.72 10.54 130.74%
EY 2.70 1.21 -1.31 -10.82 12.65 8.53 9.49 -56.64%
DY 2.50 0.00 0.00 0.00 2.61 3.08 4.20 -29.17%
P/NAPS 1.54 0.00 1.71 1.97 1.51 1.86 1.99 -15.67%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 21/12/23 - 20/06/23 27/03/23 27/12/22 23/09/22 24/06/22 -
Price 0.405 0.00 0.385 0.91 0.655 0.745 0.605 -
P/RPS 3.99 0.00 3.25 13.71 2.24 2.90 2.10 53.22%
P/EPS 37.53 0.00 -45.21 -11.84 9.01 13.44 8.92 159.93%
EY 2.66 0.00 -2.21 -8.44 11.10 7.44 11.22 -61.59%
DY 2.47 0.00 0.00 0.00 2.29 2.68 4.96 -37.09%
P/NAPS 1.56 0.00 1.01 2.53 1.72 2.13 1.68 -4.80%

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