[VIS] QoQ TTM Result on 31-Jan-2017 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jan-2017 [#1]
Profit Trend
QoQ- 20.53%
YoY- 567.72%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 31,976 34,046 34,623 29,301 27,467 16,591 11,025 102.98%
PBT 7,701 8,031 8,349 6,304 5,420 1,165 -759 -
Tax -1,065 -1,679 -1,361 -1,131 -1,128 0 0 -
NP 6,636 6,352 6,988 5,173 4,292 1,165 -759 -
-
NP to SH 6,636 6,352 6,988 5,173 4,292 1,165 -759 -
-
Tax Rate 13.83% 20.91% 16.30% 17.94% 20.81% 0.00% - -
Total Cost 25,340 27,694 27,635 24,128 23,175 15,426 11,784 66.36%
-
Net Worth 30,999 27,644 26,566 24,352 23,240 21,070 19,800 34.72%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 553 553 553 553 - - - -
Div Payout % 8.34% 8.71% 7.92% 10.70% - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 30,999 27,644 26,566 24,352 23,240 21,070 19,800 34.72%
NOSH 110,713 110,578 110,695 110,695 110,670 110,898 110,000 0.43%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 20.75% 18.66% 20.18% 17.65% 15.63% 7.02% -6.88% -
ROE 21.41% 22.98% 26.30% 21.24% 18.47% 5.53% -3.83% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 28.88 30.79 31.28 26.47 24.82 14.96 10.02 102.13%
EPS 5.99 5.74 6.31 4.67 3.88 1.05 -0.69 -
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.28 0.25 0.24 0.22 0.21 0.19 0.18 34.14%
Adjusted Per Share Value based on latest NOSH - 110,695
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 12.21 13.00 13.22 11.19 10.49 6.34 4.21 102.97%
EPS 2.53 2.43 2.67 1.98 1.64 0.44 -0.29 -
DPS 0.21 0.21 0.21 0.21 0.00 0.00 0.00 -
NAPS 0.1184 0.1056 0.1015 0.093 0.0888 0.0805 0.0756 34.75%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.15 1.19 0.795 0.47 0.235 0.205 0.185 -
P/RPS 3.98 3.87 2.54 1.78 0.95 1.37 1.85 66.41%
P/EPS 19.19 20.72 12.59 10.06 6.06 19.51 -26.81 -
EY 5.21 4.83 7.94 9.94 16.50 5.12 -3.73 -
DY 0.43 0.42 0.63 1.06 0.00 0.00 0.00 -
P/NAPS 4.11 4.76 3.31 2.14 1.12 1.08 1.03 150.94%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 18/12/17 21/09/17 21/06/17 23/03/17 19/12/16 22/09/16 23/06/16 -
Price 0.61 1.32 0.905 0.77 0.275 0.20 0.205 -
P/RPS 2.11 4.29 2.89 2.91 1.11 1.34 2.05 1.93%
P/EPS 10.18 22.98 14.34 16.48 7.09 19.04 -29.71 -
EY 9.83 4.35 6.98 6.07 14.10 5.25 -3.37 -
DY 0.82 0.38 0.55 0.65 0.00 0.00 0.00 -
P/NAPS 2.18 5.28 3.77 3.50 1.31 1.05 1.14 53.88%

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