[VIS] YoY Annualized Quarter Result on 31-Jul-2016 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- 718.67%
YoY- 575.79%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 22,892 37,097 29,740 20,969 11,425 14,457 4,278 32.23%
PBT 2,276 8,186 6,341 2,865 424 360 -2,162 -
Tax -545 -1,328 -730 0 0 0 0 -
NP 1,730 6,858 5,610 2,865 424 360 -2,162 -
-
NP to SH 1,730 6,730 5,610 2,865 424 360 -2,162 -
-
Tax Rate 23.95% 16.22% 11.51% 0.00% 0.00% 0.00% - -
Total Cost 21,161 30,238 24,129 18,104 11,001 14,097 6,441 21.91%
-
Net Worth 40,600 37,081 27,684 21,046 19,080 15,999 17,126 15.46%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 2,255 - 738 - - - - -
Div Payout % 130.33% - 13.16% - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 40,600 37,081 27,684 21,046 19,080 15,999 17,126 15.46%
NOSH 169,169 168,552 110,736 110,773 105,999 99,999 100,745 9.01%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 7.56% 18.49% 18.87% 13.66% 3.71% 2.49% -50.55% -
ROE 4.26% 18.15% 20.27% 13.61% 2.22% 2.25% -12.63% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 13.53 22.01 26.86 18.93 10.78 14.46 4.25 21.27%
EPS 1.03 4.15 5.07 2.59 0.40 0.36 -2.15 -
DPS 1.33 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.25 0.19 0.18 0.16 0.17 5.91%
Adjusted Per Share Value based on latest NOSH - 110,898
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 8.74 14.17 11.36 8.01 4.36 5.52 1.63 32.28%
EPS 0.66 2.57 2.14 1.09 0.16 0.14 -0.83 -
DPS 0.86 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1416 0.1057 0.0804 0.0729 0.0611 0.0654 15.45%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.405 0.635 1.19 0.205 0.225 0.315 0.415 -
P/RPS 2.99 2.89 4.43 1.08 2.09 2.18 9.77 -17.90%
P/EPS 39.59 15.90 23.49 7.93 56.25 87.50 -19.33 -
EY 2.53 6.29 4.26 12.62 1.78 1.14 -5.17 -
DY 3.29 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.89 4.76 1.08 1.25 1.97 2.44 -5.93%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 21/09/18 21/09/17 22/09/16 25/09/15 19/09/14 27/09/13 -
Price 0.39 0.60 1.32 0.20 0.17 0.215 0.585 -
P/RPS 2.88 2.73 4.92 1.06 1.58 1.49 13.77 -22.94%
P/EPS 38.12 15.03 26.05 7.73 42.50 59.72 -27.25 -
EY 2.62 6.66 3.84 12.93 2.35 1.67 -3.67 -
DY 3.42 0.00 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.73 5.28 1.05 0.94 1.34 3.44 -11.69%

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