[VIS] QoQ Cumulative Quarter Result on 31-Oct-2016 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
19-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Oct-2016 [#4]
Profit Trend
QoQ- 99.72%
YoY- 744.44%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 22,305 14,811 6,048 27,468 15,727 7,655 4,214 204.02%
PBT 4,756 3,100 1,125 5,420 2,149 175 241 631.59%
Tax -548 -230 -3 -1,128 0 0 0 -
NP 4,208 2,870 1,122 4,292 2,149 175 241 574.21%
-
NP to SH 4,208 2,870 1,122 4,292 2,149 175 241 574.21%
-
Tax Rate 11.52% 7.42% 0.27% 20.81% 0.00% 0.00% 0.00% -
Total Cost 18,097 11,941 4,926 23,176 13,578 7,480 3,973 175.03%
-
Net Worth 27,684 26,566 24,352 23,251 21,046 19,687 19,718 25.41%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 553 553 553 - - - - -
Div Payout % 13.16% 19.28% 49.33% - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 27,684 26,566 24,352 23,251 21,046 19,687 19,718 25.41%
NOSH 110,736 110,695 110,695 110,721 110,773 109,375 109,545 0.72%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 18.87% 19.38% 18.55% 15.63% 13.66% 2.29% 5.72% -
ROE 15.20% 10.80% 4.61% 18.46% 10.21% 0.89% 1.22% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 20.14 13.38 5.46 24.81 14.20 7.00 3.85 201.65%
EPS 3.80 2.59 1.02 3.88 1.94 0.16 0.22 569.36%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.22 0.21 0.19 0.18 0.18 24.50%
Adjusted Per Share Value based on latest NOSH - 110,670
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 8.49 5.64 2.30 10.45 5.98 2.91 1.60 204.53%
EPS 1.60 1.09 0.43 1.63 0.82 0.07 0.09 582.35%
DPS 0.21 0.21 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.1011 0.0927 0.0885 0.0801 0.0749 0.075 25.41%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.19 0.795 0.47 0.235 0.205 0.185 0.185 -
P/RPS 5.91 5.94 8.60 0.95 1.44 2.64 4.81 14.73%
P/EPS 31.32 30.66 46.37 6.06 10.57 115.63 84.09 -48.26%
EY 3.19 3.26 2.16 16.50 9.46 0.86 1.19 93.08%
DY 0.42 0.63 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 3.31 2.14 1.12 1.08 1.03 1.03 177.70%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 21/09/17 21/06/17 23/03/17 19/12/16 22/09/16 23/06/16 24/03/16 -
Price 1.32 0.905 0.77 0.275 0.20 0.205 0.185 -
P/RPS 6.55 6.76 14.09 1.11 1.41 2.93 4.81 22.87%
P/EPS 34.74 34.91 75.97 7.09 10.31 128.13 84.09 -44.56%
EY 2.88 2.86 1.32 14.10 9.70 0.78 1.19 80.35%
DY 0.38 0.55 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 3.77 3.50 1.31 1.05 1.14 1.03 197.59%

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