[VIS] QoQ TTM Result on 31-Jul-2019 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jul-2019 [#3]
Profit Trend
QoQ- -27.52%
YoY- -42.22%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 31,932 31,473 31,580 30,740 32,361 36,910 41,394 -15.90%
PBT 4,924 4,733 5,973 5,902 8,017 9,469 10,335 -39.02%
Tax -712 -903 -903 -1,580 -1,958 -2,166 -2,166 -52.40%
NP 4,212 3,830 5,070 4,322 6,059 7,303 8,169 -35.72%
-
NP to SH 4,212 3,830 5,070 4,322 5,963 7,207 8,073 -35.21%
-
Tax Rate 14.46% 19.08% 15.12% 26.77% 24.42% 22.87% 20.96% -
Total Cost 27,720 27,643 26,510 26,418 26,302 29,607 33,225 -11.38%
-
Net Worth 44,171 42,300 43,983 40,600 40,588 40,567 40,529 5.91%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 1,691 1,691 3,382 1,690 1,690 1,690 - -
Div Payout % 40.16% 44.17% 66.71% 39.11% 28.35% 23.45% - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 44,171 42,300 43,983 40,600 40,588 40,567 40,529 5.91%
NOSH 170,694 169,290 169,169 169,169 169,169 169,036 168,961 0.68%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 13.19% 12.17% 16.05% 14.06% 18.72% 19.79% 19.73% -
ROE 9.54% 9.05% 11.53% 10.65% 14.69% 17.77% 19.92% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 18.80 18.60 18.67 18.17 19.14 21.84 24.51 -16.22%
EPS 2.48 2.26 3.00 2.55 3.53 4.26 4.78 -35.45%
DPS 1.00 1.00 2.00 1.00 1.00 1.00 0.00 -
NAPS 0.26 0.25 0.26 0.24 0.24 0.24 0.24 5.48%
Adjusted Per Share Value based on latest NOSH - 169,169
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 12.15 11.98 12.02 11.70 12.31 14.04 15.75 -15.90%
EPS 1.60 1.46 1.93 1.64 2.27 2.74 3.07 -35.26%
DPS 0.64 0.64 1.29 0.64 0.64 0.64 0.00 -
NAPS 0.1681 0.161 0.1674 0.1545 0.1544 0.1544 0.1542 5.92%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.485 0.60 0.44 0.405 0.41 0.445 0.52 -
P/RPS 2.58 3.23 2.36 2.23 2.14 2.04 2.12 14.00%
P/EPS 19.56 26.51 14.68 15.85 11.63 10.44 10.88 47.90%
EY 5.11 3.77 6.81 6.31 8.60 9.58 9.19 -32.40%
DY 2.06 1.67 4.55 2.47 2.44 2.25 0.00 -
P/NAPS 1.87 2.40 1.69 1.69 1.71 1.85 2.17 -9.45%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 24/06/20 13/03/20 20/12/19 25/09/19 25/06/19 27/03/19 21/12/18 -
Price 0.45 0.39 0.415 0.39 0.35 0.50 0.435 -
P/RPS 2.39 2.10 2.22 2.15 1.83 2.29 1.77 22.18%
P/EPS 18.15 17.23 13.85 15.27 9.93 11.73 9.10 58.51%
EY 5.51 5.80 7.22 6.55 10.07 8.53 10.99 -36.91%
DY 2.22 2.56 4.82 2.56 2.86 2.00 0.00 -
P/NAPS 1.73 1.56 1.60 1.63 1.46 2.08 1.81 -2.97%

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