[VIS] YoY Annualized Quarter Result on 31-Oct-2018 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Oct-2018 [#4]
Profit Trend
QoQ- 21.37%
YoY- 23.05%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 47,881 26,270 33,247 41,394 31,976 27,468 9,434 31.06%
PBT 12,513 2,917 5,973 10,335 7,702 5,420 -666 -
Tax -2,909 -471 -903 -2,166 -1,063 -1,128 0 -
NP 9,604 2,446 5,070 8,169 6,639 4,292 -666 -
-
NP to SH 9,604 2,446 5,070 8,169 6,639 4,292 -666 -
-
Tax Rate 23.25% 16.15% 15.12% 20.96% 13.80% 20.81% - -
Total Cost 38,277 23,824 28,177 33,225 25,337 23,176 10,100 24.83%
-
Net Worth 55,806 46,158 43,983 40,529 30,999 23,251 19,028 19.62%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - 3,383 - 553 - - -
Div Payout % - - 66.73% - 8.34% - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 55,806 46,158 43,983 40,529 30,999 23,251 19,028 19.62%
NOSH 174,396 170,957 169,169 168,961 110,713 110,721 105,714 8.69%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 20.06% 9.31% 15.25% 19.73% 20.76% 15.63% -7.06% -
ROE 17.21% 5.30% 11.53% 20.16% 21.42% 18.46% -3.50% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 27.46 15.37 19.65 24.51 28.88 24.81 8.92 20.59%
EPS 5.55 1.44 3.00 4.91 6.00 3.88 -0.63 -
DPS 0.00 0.00 2.00 0.00 0.50 0.00 0.00 -
NAPS 0.32 0.27 0.26 0.24 0.28 0.21 0.18 10.05%
Adjusted Per Share Value based on latest NOSH - 168,961
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 18.29 10.03 12.70 15.81 12.21 10.49 3.60 31.08%
EPS 3.67 0.93 1.94 3.12 2.54 1.64 -0.25 -
DPS 0.00 0.00 1.29 0.00 0.21 0.00 0.00 -
NAPS 0.2131 0.1763 0.168 0.1548 0.1184 0.0888 0.0727 19.61%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.49 0.435 0.44 0.52 1.15 0.235 0.195 -
P/RPS 5.43 2.83 2.24 2.12 3.98 0.95 2.19 16.32%
P/EPS 27.06 30.40 14.68 10.75 19.18 6.06 -30.95 -
EY 3.70 3.29 6.81 9.30 5.21 16.50 -3.23 -
DY 0.00 0.00 4.55 0.00 0.43 0.00 0.00 -
P/NAPS 4.66 1.61 1.69 2.17 4.11 1.12 1.08 27.56%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 22/12/21 21/12/20 20/12/19 21/12/18 18/12/17 19/12/16 23/12/15 -
Price 1.35 0.515 0.415 0.435 0.61 0.275 0.18 -
P/RPS 4.92 3.35 2.11 1.77 2.11 1.11 2.02 15.97%
P/EPS 24.51 35.99 13.85 8.99 10.17 7.09 -28.57 -
EY 4.08 2.78 7.22 11.12 9.83 14.10 -3.50 -
DY 0.00 0.00 4.82 0.00 0.82 0.00 0.00 -
P/NAPS 4.22 1.91 1.60 1.81 2.18 1.31 1.00 27.09%

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