[VIS] QoQ TTM Result on 31-Jul-2021 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jul-2021 [#3]
Profit Trend
QoQ- 72.44%
YoY- 386.06%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 52,255 51,454 47,880 50,339 38,907 34,668 26,270 58.36%
PBT 15,632 13,192 12,513 13,600 8,174 7,593 2,917 207.17%
Tax -3,779 -3,341 -2,909 -2,040 -1,496 -929 -471 302.30%
NP 11,853 9,851 9,604 11,560 6,678 6,664 2,446 187.19%
-
NP to SH 11,790 9,762 9,515 11,471 6,652 6,664 2,446 186.16%
-
Tax Rate 24.17% 25.33% 23.25% 15.00% 18.30% 12.23% 16.15% -
Total Cost 40,402 41,603 38,276 38,779 32,229 28,004 23,824 42.34%
-
Net Worth 62,833 59,339 55,806 53,084 51,784 47,924 46,158 22.89%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 2,617 2,617 - - - - - -
Div Payout % 22.20% 26.82% - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 62,833 59,339 55,806 53,084 51,784 47,924 46,158 22.89%
NOSH 174,709 174,536 174,396 174,396 174,071 171,180 170,957 1.46%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 22.68% 19.15% 20.06% 22.96% 17.16% 19.22% 9.31% -
ROE 18.76% 16.45% 17.05% 21.61% 12.85% 13.91% 5.30% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 29.94 29.48 27.45 29.40 22.54 20.25 15.37 56.16%
EPS 6.75 5.59 5.46 6.70 3.85 3.89 1.43 182.19%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.32 0.31 0.30 0.28 0.27 21.20%
Adjusted Per Share Value based on latest NOSH - 174,396
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 19.88 19.58 18.22 19.15 14.80 13.19 10.00 58.30%
EPS 4.49 3.71 3.62 4.36 2.53 2.54 0.93 186.48%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2391 0.2258 0.2124 0.202 0.1971 0.1824 0.1756 22.91%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.715 0.835 1.49 0.935 1.39 1.18 0.435 -
P/RPS 2.39 2.83 5.43 3.18 6.17 5.83 2.83 -10.68%
P/EPS 10.58 14.93 27.31 13.96 36.07 30.31 30.40 -50.61%
EY 9.45 6.70 3.66 7.16 2.77 3.30 3.29 102.45%
DY 2.10 1.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.46 4.66 3.02 4.63 4.21 1.61 15.21%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 24/06/22 30/03/22 22/12/21 23/09/21 24/06/21 30/03/21 21/12/20 -
Price 0.605 0.84 1.35 1.06 1.27 1.44 0.515 -
P/RPS 2.02 2.85 4.92 3.61 5.63 7.11 3.35 -28.69%
P/EPS 8.96 15.02 24.74 15.82 32.96 36.98 35.99 -60.52%
EY 11.17 6.66 4.04 6.32 3.03 2.70 2.78 153.38%
DY 2.48 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.47 4.22 3.42 4.23 5.14 1.91 -8.21%

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