[VIS] QoQ TTM 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- -0.18%
YoY- 57.93%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 51,454 47,880 50,339 38,907 34,668 26,270 26,549 55.25%
PBT 13,192 12,513 13,600 8,174 7,593 2,917 2,854 176.71%
Tax -3,341 -2,909 -2,040 -1,496 -929 -471 -494 256.38%
NP 9,851 9,604 11,560 6,678 6,664 2,446 2,360 158.57%
-
NP to SH 9,762 9,515 11,471 6,652 6,664 2,446 2,360 157.01%
-
Tax Rate 25.33% 23.25% 15.00% 18.30% 12.23% 16.15% 17.31% -
Total Cost 41,603 38,276 38,779 32,229 28,004 23,824 24,189 43.40%
-
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 - - - - - 1,691 33.68%
Div Payout % 26.82% - - - - - 71.68% -
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% 22.96% 17.16% 19.22% 9.31% 8.89% -
ROE 16.45% 17.05% 21.61% 12.85% 13.91% 5.30% 5.76% -
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 29.48 27.45 29.40 22.54 20.25 15.37 15.55 53.00%
EPS 5.59 5.46 6.70 3.85 3.89 1.43 1.38 153.46%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 1.00 30.94%
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 19.65 18.28 19.22 14.86 13.24 10.03 10.14 55.24%
EPS 3.73 3.63 4.38 2.54 2.54 0.93 0.90 157.34%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.65 33.16%
NAPS 0.2266 0.2131 0.2027 0.1978 0.183 0.1763 0.1564 27.95%
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 2.83 5.43 3.18 6.17 5.83 2.83 3.60 -14.78%
P/EPS 14.93 27.31 13.96 36.07 30.31 30.40 40.50 -48.49%
EY 6.70 3.66 7.16 2.77 3.30 3.29 2.47 94.14%
DY 1.80 0.00 0.00 0.00 0.00 0.00 1.79 0.37%
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 2.85 4.92 3.61 5.63 7.11 3.35 3.31 -9.46%
P/EPS 15.02 24.74 15.82 32.96 36.98 35.99 37.25 -45.33%
EY 6.66 4.04 6.32 3.03 2.70 2.78 2.68 83.16%
DY 1.79 0.00 0.00 0.00 0.00 0.00 1.94 -5.20%
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