[VIZIONE] QoQ TTM Result on 31-Aug-2018 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- 55.35%
YoY- 4021.07%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 593,816 600,911 569,808 551,358 413,186 318,543 199,293 107.20%
PBT 85,621 85,733 72,473 55,812 35,954 21,451 11,998 271.10%
Tax -22,273 -22,460 -18,903 -15,137 -9,771 -6,148 -4,603 186.35%
NP 63,348 63,273 53,570 40,675 26,183 15,303 7,395 319.20%
-
NP to SH 63,628 63,273 53,570 40,675 26,183 15,303 7,395 320.44%
-
Tax Rate 26.01% 26.20% 26.08% 27.12% 27.18% 28.66% 38.36% -
Total Cost 530,468 537,638 516,238 510,683 387,003 303,240 191,898 97.08%
-
Net Worth 519,986 514,737 496,467 448,308 433,129 400,585 393,126 20.51%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 519,986 514,737 496,467 448,308 433,129 400,585 393,126 20.51%
NOSH 562,286 559,394 558,772 3,911,404 3,695,646 3,538,740 3,538,495 -70.69%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 10.67% 10.53% 9.40% 7.38% 6.34% 4.80% 3.71% -
ROE 12.24% 12.29% 10.79% 9.07% 6.05% 3.82% 1.88% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 108.21 110.31 105.96 14.92 11.18 9.00 5.63 618.82%
EPS 11.60 11.61 9.96 1.10 0.71 0.43 0.21 1353.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9476 0.9449 0.9232 0.1213 0.1172 0.1132 0.1111 317.99%
Adjusted Per Share Value based on latest NOSH - 3,911,404
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 29.00 29.35 27.83 26.93 20.18 15.56 9.73 107.24%
EPS 3.11 3.09 2.62 1.99 1.28 0.75 0.36 321.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2539 0.2514 0.2425 0.2189 0.2115 0.1956 0.192 20.49%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.965 0.98 0.925 0.14 0.12 0.16 0.16 -
P/RPS 0.89 0.89 0.87 0.94 1.07 1.78 2.84 -53.89%
P/EPS 8.32 8.44 9.29 12.72 16.94 37.00 76.56 -77.25%
EY 12.02 11.85 10.77 7.86 5.90 2.70 1.31 338.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 1.00 1.15 1.02 1.41 1.44 -20.55%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 19/04/18 15/01/18 -
Price 0.97 1.02 0.935 0.905 0.145 0.145 0.19 -
P/RPS 0.90 0.92 0.88 6.07 1.30 1.61 3.37 -58.56%
P/EPS 8.37 8.78 9.39 82.23 20.47 33.53 90.91 -79.63%
EY 11.95 11.39 10.65 1.22 4.89 2.98 1.10 391.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.01 7.46 1.24 1.28 1.71 -29.16%

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