[VIS] YoY Annualized Quarter Result on 31-Jan-2018 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jan-2018 [#1]
Profit Trend
QoQ- -74.76%
YoY- -62.66%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 43,740 10,148 10,576 28,512 24,192 16,856 13,092 22.24%
PBT 11,956 -6,748 -1,788 1,676 4,500 964 2,728 27.89%
Tax -1,832 0 0 0 -12 0 0 -
NP 10,124 -6,748 -1,788 1,676 4,488 964 2,728 24.40%
-
NP to SH 10,124 -6,748 -1,788 1,676 4,488 964 2,728 24.40%
-
Tax Rate 15.32% - - 0.00% 0.27% 0.00% 0.00% -
Total Cost 33,616 16,896 12,364 26,836 19,704 15,892 10,364 21.64%
-
Net Worth 47,924 42,300 40,567 46,223 24,352 19,718 18,052 17.65%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - 6,761 - 2,213 - - -
Div Payout % - - 0.00% - 49.33% - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 47,924 42,300 40,567 46,223 24,352 19,718 18,052 17.65%
NOSH 171,180 169,290 169,036 168,552 110,695 109,545 100,294 9.31%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 23.15% -66.50% -16.91% 5.88% 18.55% 5.72% 20.84% -
ROE 21.13% -15.95% -4.41% 3.63% 18.43% 4.89% 15.11% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 25.56 6.00 6.26 17.89 21.85 15.39 13.05 11.84%
EPS 5.92 -4.00 -1.04 1.04 4.08 0.88 2.72 13.82%
DPS 0.00 0.00 4.00 0.00 2.00 0.00 0.00 -
NAPS 0.28 0.25 0.24 0.29 0.22 0.18 0.18 7.63%
Adjusted Per Share Value based on latest NOSH - 168,552
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 16.70 3.88 4.04 10.89 9.24 6.44 5.00 22.23%
EPS 3.87 -2.58 -0.68 0.64 1.71 0.37 1.04 24.45%
DPS 0.00 0.00 2.58 0.00 0.85 0.00 0.00 -
NAPS 0.183 0.1615 0.1549 0.1765 0.093 0.0753 0.0689 17.66%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.18 0.60 0.445 0.545 0.47 0.185 0.25 -
P/RPS 4.62 10.00 7.11 3.05 2.15 1.20 1.92 15.74%
P/EPS 19.95 -15.04 -42.07 51.83 11.59 21.02 9.19 13.77%
EY 5.01 -6.65 -2.38 1.93 8.63 4.76 10.88 -12.11%
DY 0.00 0.00 8.99 0.00 4.26 0.00 0.00 -
P/NAPS 4.21 2.40 1.85 1.88 2.14 1.03 1.39 20.26%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/03/21 13/03/20 27/03/19 23/03/18 23/03/17 24/03/16 12/03/15 -
Price 1.44 0.39 0.50 0.435 0.77 0.185 0.255 -
P/RPS 5.63 6.50 7.99 2.43 3.52 1.20 1.95 19.30%
P/EPS 24.34 -9.78 -47.27 41.37 18.99 21.02 9.37 17.22%
EY 4.11 -10.23 -2.12 2.42 5.27 4.76 10.67 -14.68%
DY 0.00 0.00 8.00 0.00 2.60 0.00 0.00 -
P/NAPS 5.14 1.56 2.08 1.50 3.50 1.03 1.42 23.88%

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