[VIS] QoQ Annualized Quarter Result on 31-Jul-2022 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jul-2022 [#3]
Profit Trend
QoQ- -18.21%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 20,724 11,624 51,084 44,880 50,240 58,036 47,881 -42.86%
PBT -1,492 -13,460 16,403 12,780 15,634 14,672 12,513 -
Tax 0 0 -3,688 -3,093 -3,790 -3,560 -2,909 -
NP -1,492 -13,460 12,715 9,686 11,844 11,112 9,604 -
-
NP to SH -1,492 -13,460 12,715 9,686 11,844 11,112 9,604 -
-
Tax Rate - - 22.48% 24.20% 24.24% 24.26% 23.25% -
Total Cost 22,216 25,084 38,369 35,193 38,396 46,924 38,277 -30.48%
-
Net Worth 66,575 63,063 66,435 61,148 62,833 59,339 55,806 12.51%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - 2,622 3,494 5,236 10,471 - -
Div Payout % - - 20.62% 36.07% 44.21% 94.24% - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 66,575 63,063 66,435 61,148 62,833 59,339 55,806 12.51%
NOSH 175,199 175,199 174,829 174,709 174,709 174,536 174,396 0.30%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin -7.20% -115.79% 24.89% 21.58% 23.57% 19.15% 20.06% -
ROE -2.24% -21.34% 19.14% 15.84% 18.85% 18.73% 17.21% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 11.83 6.64 29.22 25.69 28.78 33.25 27.46 -43.04%
EPS -0.86 -7.68 7.28 5.55 6.78 6.36 5.55 -
DPS 0.00 0.00 1.50 2.00 3.00 6.00 0.00 -
NAPS 0.38 0.36 0.38 0.35 0.36 0.34 0.32 12.17%
Adjusted Per Share Value based on latest NOSH - 174,709
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 7.89 4.42 19.44 17.08 19.12 22.08 18.22 -42.84%
EPS -0.57 -5.12 4.84 3.69 4.51 4.23 3.65 -
DPS 0.00 0.00 1.00 1.33 1.99 3.98 0.00 -
NAPS 0.2533 0.24 0.2528 0.2327 0.2391 0.2258 0.2124 12.49%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.65 0.71 0.575 0.65 0.715 0.835 1.49 -
P/RPS 5.50 10.70 1.97 2.53 2.48 2.51 5.43 0.85%
P/EPS -76.33 -9.24 7.91 11.72 10.54 13.11 27.06 -
EY -1.31 -10.82 12.65 8.53 9.49 7.63 3.70 -
DY 0.00 0.00 2.61 3.08 4.20 7.19 0.00 -
P/NAPS 1.71 1.97 1.51 1.86 1.99 2.46 4.66 -48.83%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 20/06/23 27/03/23 27/12/22 23/09/22 24/06/22 30/03/22 22/12/21 -
Price 0.385 0.91 0.655 0.745 0.605 0.84 1.35 -
P/RPS 3.25 13.71 2.24 2.90 2.10 2.53 4.92 -24.20%
P/EPS -45.21 -11.84 9.01 13.44 8.92 13.19 24.51 -
EY -2.21 -8.44 11.10 7.44 11.22 7.58 4.08 -
DY 0.00 0.00 2.29 2.68 4.96 7.14 0.00 -
P/NAPS 1.01 2.53 1.72 2.13 1.68 2.47 4.22 -61.55%

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