[VIS] QoQ TTM Result on 31-Oct-2020 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Oct-2020 [#4]
Profit Trend
QoQ- 3.64%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 50,339 38,907 34,668 26,270 26,549 31,932 31,473 36.80%
PBT 13,600 8,174 7,593 2,917 2,854 4,924 4,733 102.24%
Tax -2,040 -1,496 -929 -471 -494 -712 -903 72.25%
NP 11,560 6,678 6,664 2,446 2,360 4,212 3,830 108.99%
-
NP to SH 11,471 6,652 6,664 2,446 2,360 4,212 3,830 107.91%
-
Tax Rate 15.00% 18.30% 12.23% 16.15% 17.31% 14.46% 19.08% -
Total Cost 38,779 32,229 28,004 23,824 24,189 27,720 27,643 25.34%
-
Net Worth 53,084 51,784 47,924 46,158 40,966 44,171 42,300 16.36%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - 1,691 1,691 1,691 -
Div Payout % - - - - 71.68% 40.16% 44.17% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 53,084 51,784 47,924 46,158 40,966 44,171 42,300 16.36%
NOSH 174,396 174,071 171,180 170,957 170,694 170,694 169,290 2.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 22.96% 17.16% 19.22% 9.31% 8.89% 13.19% 12.17% -
ROE 21.61% 12.85% 13.91% 5.30% 5.76% 9.54% 9.05% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 29.40 22.54 20.25 15.37 15.55 18.80 18.60 35.73%
EPS 6.70 3.85 3.89 1.43 1.38 2.48 2.26 106.50%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.31 0.30 0.28 0.27 0.24 0.26 0.25 15.43%
Adjusted Per Share Value based on latest NOSH - 170,957
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 19.15 14.80 13.19 10.00 10.10 12.15 11.98 36.75%
EPS 4.36 2.53 2.54 0.93 0.90 1.60 1.46 107.51%
DPS 0.00 0.00 0.00 0.00 0.64 0.64 0.64 -
NAPS 0.202 0.1971 0.1824 0.1756 0.1559 0.1681 0.161 16.34%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.935 1.39 1.18 0.435 0.56 0.485 0.60 -
P/RPS 3.18 6.17 5.83 2.83 3.60 2.58 3.23 -1.03%
P/EPS 13.96 36.07 30.31 30.40 40.50 19.56 26.51 -34.81%
EY 7.16 2.77 3.30 3.29 2.47 5.11 3.77 53.42%
DY 0.00 0.00 0.00 0.00 1.79 2.06 1.67 -
P/NAPS 3.02 4.63 4.21 1.61 2.33 1.87 2.40 16.57%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 23/09/21 24/06/21 30/03/21 21/12/20 22/09/20 24/06/20 13/03/20 -
Price 1.06 1.27 1.44 0.515 0.515 0.45 0.39 -
P/RPS 3.61 5.63 7.11 3.35 3.31 2.39 2.10 43.54%
P/EPS 15.82 32.96 36.98 35.99 37.25 18.15 17.23 -5.53%
EY 6.32 3.03 2.70 2.78 2.68 5.51 5.80 5.89%
DY 0.00 0.00 0.00 0.00 1.94 2.22 2.56 -
P/NAPS 3.42 4.23 5.14 1.91 2.15 1.73 1.56 68.84%

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