[VIS] YoY Annualized Quarter Result on 31-Jul-2019 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jul-2019 [#3]
Profit Trend
QoQ- 188.44%
YoY- -74.29%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 44,880 48,276 16,182 22,892 37,097 29,740 20,969 13.51%
PBT 12,780 12,361 -1,882 2,276 8,186 6,341 2,865 28.28%
Tax -3,093 -2,092 0 -545 -1,328 -730 0 -
NP 9,686 10,269 -1,882 1,730 6,858 5,610 2,865 22.49%
-
NP to SH 9,686 10,150 -1,882 1,730 6,730 5,610 2,865 22.49%
-
Tax Rate 24.20% 16.92% - 23.95% 16.22% 11.51% 0.00% -
Total Cost 35,193 38,006 18,065 21,161 30,238 24,129 18,104 11.70%
-
Net Worth 61,148 53,084 40,966 40,600 37,081 27,684 21,046 19.44%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 3,494 - - 2,255 - 738 - -
Div Payout % 36.07% - - 130.33% - 13.16% - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 61,148 53,084 40,966 40,600 37,081 27,684 21,046 19.44%
NOSH 174,709 174,396 170,694 169,169 168,552 110,736 110,773 7.88%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 21.58% 21.27% -11.63% 7.56% 18.49% 18.87% 13.66% -
ROE 15.84% 19.12% -4.60% 4.26% 18.15% 20.27% 13.61% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 25.69 28.19 9.48 13.53 22.01 26.86 18.93 5.21%
EPS 5.55 5.88 -1.11 1.03 4.15 5.07 2.59 13.53%
DPS 2.00 0.00 0.00 1.33 0.00 0.67 0.00 -
NAPS 0.35 0.31 0.24 0.24 0.22 0.25 0.19 10.71%
Adjusted Per Share Value based on latest NOSH - 169,169
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 17.08 18.37 6.16 8.71 14.12 11.32 7.98 13.51%
EPS 3.69 3.86 -0.72 0.66 2.56 2.13 1.09 22.52%
DPS 1.33 0.00 0.00 0.86 0.00 0.28 0.00 -
NAPS 0.2327 0.202 0.1559 0.1545 0.1411 0.1053 0.0801 19.44%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.65 0.935 0.56 0.405 0.635 1.19 0.205 -
P/RPS 2.53 3.32 5.91 2.99 2.89 4.43 1.08 15.23%
P/EPS 11.72 15.77 -50.77 39.59 15.90 23.49 7.93 6.72%
EY 8.53 6.34 -1.97 2.53 6.29 4.26 12.62 -6.31%
DY 3.08 0.00 0.00 3.29 0.00 0.56 0.00 -
P/NAPS 1.86 3.02 2.33 1.69 2.89 4.76 1.08 9.47%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 23/09/22 23/09/21 22/09/20 25/09/19 21/09/18 21/09/17 22/09/16 -
Price 0.745 1.06 0.515 0.39 0.60 1.32 0.20 -
P/RPS 2.90 3.76 5.43 2.88 2.73 4.92 1.06 18.25%
P/EPS 13.44 17.88 -46.69 38.12 15.03 26.05 7.73 9.65%
EY 7.44 5.59 -2.14 2.62 6.66 3.84 12.93 -8.79%
DY 2.68 0.00 0.00 3.42 0.00 0.51 0.00 -
P/NAPS 2.13 3.42 2.15 1.63 2.73 5.28 1.05 12.50%

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