[VIS] QoQ TTM Result on 31-Oct-2021 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Oct-2021 [#4]
Profit Trend
QoQ- -17.05%
YoY- 289.0%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 45,333 52,255 51,454 47,880 50,339 38,907 34,668 19.63%
PBT 12,826 15,632 13,192 12,513 13,600 8,174 7,593 41.97%
Tax -3,660 -3,779 -3,341 -2,909 -2,040 -1,496 -929 150.07%
NP 9,166 11,853 9,851 9,604 11,560 6,678 6,664 23.75%
-
NP to SH 9,166 11,790 9,762 9,515 11,471 6,652 6,664 23.75%
-
Tax Rate 28.54% 24.17% 25.33% 23.25% 15.00% 18.30% 12.23% -
Total Cost 36,167 40,402 41,603 38,276 38,779 32,229 28,004 18.64%
-
Net Worth 61,148 62,833 59,339 55,806 53,084 51,784 47,924 17.69%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 2,617 2,617 2,617 - - - - -
Div Payout % 28.56% 22.20% 26.82% - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 61,148 62,833 59,339 55,806 53,084 51,784 47,924 17.69%
NOSH 174,709 174,709 174,536 174,396 174,396 174,071 171,180 1.37%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 20.22% 22.68% 19.15% 20.06% 22.96% 17.16% 19.22% -
ROE 14.99% 18.76% 16.45% 17.05% 21.61% 12.85% 13.91% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 25.95 29.94 29.48 27.45 29.40 22.54 20.25 18.03%
EPS 5.25 6.75 5.59 5.46 6.70 3.85 3.89 22.19%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.34 0.32 0.31 0.30 0.28 16.08%
Adjusted Per Share Value based on latest NOSH - 174,396
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 17.31 19.96 19.65 18.28 19.22 14.86 13.24 19.62%
EPS 3.50 4.50 3.73 3.63 4.38 2.54 2.54 23.90%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.24 0.2266 0.2131 0.2027 0.1978 0.183 17.69%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.65 0.715 0.835 1.49 0.935 1.39 1.18 -
P/RPS 2.51 2.39 2.83 5.43 3.18 6.17 5.83 -43.07%
P/EPS 12.39 10.58 14.93 27.31 13.96 36.07 30.31 -45.01%
EY 8.07 9.45 6.70 3.66 7.16 2.77 3.30 81.80%
DY 2.31 2.10 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.99 2.46 4.66 3.02 4.63 4.21 -42.07%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 23/09/22 24/06/22 30/03/22 22/12/21 23/09/21 24/06/21 30/03/21 -
Price 0.745 0.605 0.84 1.35 1.06 1.27 1.44 -
P/RPS 2.87 2.02 2.85 4.92 3.61 5.63 7.11 -45.47%
P/EPS 14.20 8.96 15.02 24.74 15.82 32.96 36.98 -47.26%
EY 7.04 11.17 6.66 4.04 6.32 3.03 2.70 89.77%
DY 2.01 2.48 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.68 2.47 4.22 3.42 4.23 5.14 -44.50%

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