[VIZIONE] QoQ Annualized Quarter Result on 31-Aug-2018 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- 129.49%
YoY- 2739.51%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 593,816 653,618 650,506 638,028 413,186 403,318 337,262 45.86%
PBT 85,622 93,914 93,928 82,284 35,953 27,544 20,890 156.33%
Tax -22,274 -24,280 -25,000 -22,200 -9,771 -7,360 -6,736 122.11%
NP 63,348 69,634 68,928 60,084 26,182 20,184 14,154 171.83%
-
NP to SH 63,628 69,634 68,928 60,084 26,182 20,184 14,154 172.63%
-
Tax Rate 26.01% 25.85% 26.62% 26.98% 27.18% 26.72% 32.25% -
Total Cost 530,468 583,984 581,578 577,944 387,004 383,134 323,108 39.21%
-
Net Worth 519,986 514,737 496,467 448,308 433,129 400,585 393,126 20.51%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 519,986 514,737 496,467 448,308 433,129 400,585 393,126 20.51%
NOSH 562,286 559,394 558,772 3,911,404 3,695,646 3,538,740 3,538,495 -70.69%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 10.67% 10.65% 10.60% 9.42% 6.34% 5.00% 4.20% -
ROE 12.24% 13.53% 13.88% 13.40% 6.04% 5.04% 3.60% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 108.21 119.98 120.96 17.26 11.18 11.40 9.53 405.93%
EPS 11.60 12.79 12.82 1.64 0.71 0.57 0.40 845.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9476 0.9449 0.9232 0.1213 0.1172 0.1132 0.1111 317.99%
Adjusted Per Share Value based on latest NOSH - 3,911,404
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 145.00 159.60 158.84 155.79 100.89 98.48 82.35 45.86%
EPS 15.54 17.00 16.83 14.67 6.39 4.93 3.46 172.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2697 1.2569 1.2123 1.0947 1.0576 0.9781 0.9599 20.51%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.965 0.98 0.925 0.14 0.12 0.16 0.16 -
P/RPS 0.89 0.82 0.76 0.81 1.07 1.40 1.68 -34.55%
P/EPS 8.32 7.67 7.22 8.61 16.94 28.05 40.00 -64.92%
EY 12.02 13.04 13.86 11.61 5.90 3.56 2.50 185.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 1.00 1.15 1.02 1.41 1.44 -20.55%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 19/04/18 15/01/18 -
Price 0.97 1.02 0.935 0.905 0.145 0.145 0.19 -
P/RPS 0.90 0.85 0.77 5.24 1.30 1.27 1.99 -41.10%
P/EPS 8.37 7.98 7.29 55.67 20.47 25.42 47.50 -68.60%
EY 11.95 12.53 13.71 1.80 4.89 3.93 2.11 218.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.01 7.46 1.24 1.28 1.71 -29.16%

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