[VIZIONE] QoQ TTM Result on 30-Nov-2018 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
15-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 31.7%
YoY- 624.41%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 538,471 593,816 600,911 569,808 551,358 413,186 318,543 41.76%
PBT 73,750 85,621 85,733 72,473 55,812 35,954 21,451 127.28%
Tax -18,721 -22,273 -22,460 -18,903 -15,137 -9,771 -6,148 109.66%
NP 55,029 63,348 63,273 53,570 40,675 26,183 15,303 134.16%
-
NP to SH 55,461 63,628 63,273 53,570 40,675 26,183 15,303 135.39%
-
Tax Rate 25.38% 26.01% 26.20% 26.08% 27.12% 27.18% 28.66% -
Total Cost 483,442 530,468 537,638 516,238 510,683 387,003 303,240 36.35%
-
Net Worth 527,874 519,986 514,737 496,467 448,308 433,129 400,585 20.13%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 527,874 519,986 514,737 496,467 448,308 433,129 400,585 20.13%
NOSH 562,286 562,286 559,394 558,772 3,911,404 3,695,646 3,538,740 -70.56%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 10.22% 10.67% 10.53% 9.40% 7.38% 6.34% 4.80% -
ROE 10.51% 12.24% 12.29% 10.79% 9.07% 6.05% 3.82% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 95.76 108.21 110.31 105.96 14.92 11.18 9.00 381.67%
EPS 9.86 11.60 11.61 9.96 1.10 0.71 0.43 702.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9388 0.9476 0.9449 0.9232 0.1213 0.1172 0.1132 308.14%
Adjusted Per Share Value based on latest NOSH - 558,772
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 131.48 145.00 146.73 139.13 134.63 100.89 77.78 41.76%
EPS 13.54 15.54 15.45 13.08 9.93 6.39 3.74 135.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.289 1.2697 1.2569 1.2123 1.0947 1.0576 0.9781 20.14%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.88 0.965 0.98 0.925 0.14 0.12 0.16 -
P/RPS 0.92 0.89 0.89 0.87 0.94 1.07 1.78 -35.51%
P/EPS 8.92 8.32 8.44 9.29 12.72 16.94 37.00 -61.16%
EY 11.21 12.02 11.85 10.77 7.86 5.90 2.70 157.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.04 1.00 1.15 1.02 1.41 -23.62%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 19/04/18 -
Price 0.86 0.97 1.02 0.935 0.905 0.145 0.145 -
P/RPS 0.90 0.90 0.92 0.88 6.07 1.30 1.61 -32.06%
P/EPS 8.72 8.37 8.78 9.39 82.23 20.47 33.53 -59.15%
EY 11.47 11.95 11.39 10.65 1.22 4.89 2.98 144.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 1.08 1.01 7.46 1.24 1.28 -19.71%

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