[VIZIONE] QoQ TTM Result on 31-May-2019 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-May-2019 [#4]
Profit Trend
QoQ- 0.56%
YoY- 143.01%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 404,844 478,470 538,471 593,816 600,911 569,808 551,358 -18.62%
PBT 40,437 59,037 73,750 85,621 85,733 72,473 55,812 -19.34%
Tax -10,906 -15,829 -18,721 -22,273 -22,460 -18,903 -15,137 -19.64%
NP 29,531 43,208 55,029 63,348 63,273 53,570 40,675 -19.23%
-
NP to SH 30,396 43,941 55,461 63,628 63,273 53,570 40,675 -17.66%
-
Tax Rate 26.97% 26.81% 25.38% 26.01% 26.20% 26.08% 27.12% -
Total Cost 375,313 435,262 483,442 530,468 537,638 516,238 510,683 -18.57%
-
Net Worth 585,713 556,309 527,874 519,986 514,737 496,467 448,308 19.52%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 585,713 556,309 527,874 519,986 514,737 496,467 448,308 19.52%
NOSH 618,515 586,086 562,286 562,286 559,394 558,772 3,911,404 -70.79%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 7.29% 9.03% 10.22% 10.67% 10.53% 9.40% 7.38% -
ROE 5.19% 7.90% 10.51% 12.24% 12.29% 10.79% 9.07% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 70.43 84.31 95.76 108.21 110.31 105.96 14.92 181.66%
EPS 5.29 7.74 9.86 11.60 11.61 9.96 1.10 185.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0189 0.9803 0.9388 0.9476 0.9449 0.9232 0.1213 313.75%
Adjusted Per Share Value based on latest NOSH - 562,286
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 19.77 23.37 26.30 29.00 29.35 27.83 26.93 -18.63%
EPS 1.48 2.15 2.71 3.11 3.09 2.62 1.99 -17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.286 0.2717 0.2578 0.2539 0.2514 0.2425 0.2189 19.53%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.72 0.82 0.88 0.965 0.98 0.925 0.14 -
P/RPS 1.02 0.97 0.92 0.89 0.89 0.87 0.94 5.60%
P/EPS 13.62 10.59 8.92 8.32 8.44 9.29 12.72 4.66%
EY 7.34 9.44 11.21 12.02 11.85 10.77 7.86 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.94 1.02 1.04 1.00 1.15 -27.51%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 24/04/20 31/01/20 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 -
Price 0.335 0.825 0.86 0.97 1.02 0.935 0.905 -
P/RPS 0.48 0.98 0.90 0.90 0.92 0.88 6.07 -81.60%
P/EPS 6.34 10.65 8.72 8.37 8.78 9.39 82.23 -81.91%
EY 15.78 9.39 11.47 11.95 11.39 10.65 1.22 451.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.84 0.92 1.02 1.08 1.01 7.46 -87.51%

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