[VIS] QoQ Cumulative Quarter Result on 30-Apr-2021 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
30-Apr-2021 [#2]
Profit Trend
QoQ- 44.09%
YoY- 752.42%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 14,509 47,881 36,207 20,745 10,935 26,270 12,137 12.60%
PBT 3,668 12,513 9,271 4,698 2,989 2,917 -1,412 -
Tax -890 -2,909 -1,569 -1,025 -458 -471 0 -
NP 2,778 9,604 7,702 3,673 2,531 2,446 -1,412 -
-
NP to SH 2,778 9,604 7,613 3,647 2,531 2,446 -1,412 -
-
Tax Rate 24.26% 23.25% 16.92% 21.82% 15.32% 16.15% - -
Total Cost 11,731 38,277 28,505 17,072 8,404 23,824 13,549 -9.13%
-
Net Worth 59,339 55,806 53,084 51,784 47,924 46,158 40,966 27.93%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 2,617 - - - - - - -
Div Payout % 94.24% - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 59,339 55,806 53,084 51,784 47,924 46,158 40,966 27.93%
NOSH 174,536 174,396 174,396 174,071 171,180 170,957 170,694 1.49%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 19.15% 20.06% 21.27% 17.71% 23.15% 9.31% -11.63% -
ROE 4.68% 17.21% 14.34% 7.04% 5.28% 5.30% -3.45% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 8.31 27.46 21.14 12.02 6.39 15.37 7.11 10.92%
EPS 1.59 5.55 4.41 2.12 1.48 1.44 -0.83 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.31 0.30 0.28 0.27 0.24 26.05%
Adjusted Per Share Value based on latest NOSH - 174,071
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 5.52 18.22 13.78 7.89 4.16 10.00 4.62 12.56%
EPS 1.06 3.65 2.90 1.39 0.96 0.93 -0.54 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2258 0.2124 0.202 0.1971 0.1824 0.1756 0.1559 27.92%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.835 1.49 0.935 1.39 1.18 0.435 0.56 -
P/RPS 10.04 5.43 4.42 11.57 18.47 2.83 7.88 17.47%
P/EPS 52.46 27.06 21.03 65.79 79.80 30.40 -67.70 -
EY 1.91 3.70 4.75 1.52 1.25 3.29 -1.48 -
DY 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 4.66 3.02 4.63 4.21 1.61 2.33 3.67%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 30/03/22 22/12/21 23/09/21 24/06/21 30/03/21 21/12/20 22/09/20 -
Price 0.84 1.35 1.06 1.27 1.44 0.515 0.515 -
P/RPS 10.10 4.92 5.01 10.57 22.54 3.35 7.24 24.77%
P/EPS 52.77 24.51 23.84 60.11 97.38 35.99 -62.26 -
EY 1.89 4.08 4.19 1.66 1.03 2.78 -1.61 -
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 4.22 3.42 4.23 5.14 1.91 2.15 9.66%

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