[VIS] QoQ TTM Result on 30-Apr-2018 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
30-Apr-2018 [#2]
Profit Trend
QoQ- 4.13%
YoY- -11.59%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 36,910 41,394 37,494 33,954 33,056 31,976 34,046 5.51%
PBT 9,469 10,335 9,085 7,409 6,995 7,701 8,031 11.57%
Tax -2,166 -2,166 -1,509 -1,231 -1,062 -1,065 -1,679 18.45%
NP 7,303 8,169 7,576 6,178 5,933 6,636 6,352 9.71%
-
NP to SH 7,207 8,073 7,480 6,178 5,933 6,636 6,352 8.75%
-
Tax Rate 22.87% 20.96% 16.61% 16.61% 15.18% 13.83% 20.91% -
Total Cost 29,607 33,225 29,918 27,776 27,123 25,340 27,694 4.54%
-
Net Worth 40,567 40,529 37,081 33,710 46,223 30,999 27,644 29.04%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 1,690 - - - - 553 553 110.16%
Div Payout % 23.45% - - - - 8.34% 8.71% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 40,567 40,529 37,081 33,710 46,223 30,999 27,644 29.04%
NOSH 169,036 168,961 168,552 168,552 168,552 110,713 110,578 32.59%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 19.79% 19.73% 20.21% 18.20% 17.95% 20.75% 18.66% -
ROE 17.77% 19.92% 20.17% 18.33% 12.84% 21.41% 22.98% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 21.84 24.51 22.24 20.14 20.74 28.88 30.79 -20.41%
EPS 4.26 4.78 4.44 3.67 3.72 5.99 5.74 -17.98%
DPS 1.00 0.00 0.00 0.00 0.00 0.50 0.50 58.53%
NAPS 0.24 0.24 0.22 0.20 0.29 0.28 0.25 -2.67%
Adjusted Per Share Value based on latest NOSH - 168,552
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 14.04 15.75 14.27 12.92 12.58 12.17 12.96 5.46%
EPS 2.74 3.07 2.85 2.35 2.26 2.53 2.42 8.60%
DPS 0.64 0.00 0.00 0.00 0.00 0.21 0.21 109.77%
NAPS 0.1544 0.1542 0.1411 0.1283 0.1759 0.118 0.1052 29.05%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.445 0.52 0.635 0.365 0.545 1.15 1.19 -
P/RPS 2.04 2.12 2.85 1.81 2.63 3.98 3.87 -34.66%
P/EPS 10.44 10.88 14.31 9.96 14.64 19.19 20.72 -36.60%
EY 9.58 9.19 6.99 10.04 6.83 5.21 4.83 57.66%
DY 2.25 0.00 0.00 0.00 0.00 0.43 0.42 205.23%
P/NAPS 1.85 2.17 2.89 1.83 1.88 4.11 4.76 -46.65%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 27/03/19 21/12/18 21/09/18 25/06/18 23/03/18 18/12/17 21/09/17 -
Price 0.50 0.435 0.60 0.49 0.435 0.61 1.32 -
P/RPS 2.29 1.77 2.70 2.43 2.10 2.11 4.29 -34.12%
P/EPS 11.73 9.10 13.52 13.37 11.69 10.18 22.98 -36.05%
EY 8.53 10.99 7.40 7.48 8.56 9.83 4.35 56.47%
DY 2.00 0.00 0.00 0.00 0.00 0.82 0.38 201.65%
P/NAPS 2.08 1.81 2.73 2.45 1.50 2.18 5.28 -46.17%

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