[VIS] YoY Cumulative Quarter Result on 31-Jul-2022 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jul-2022 [#3]
Profit Trend
QoQ- 22.68%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 33,660 36,207 12,137 17,169 27,823 22,305 15,727 13.51%
PBT 9,585 9,271 -1,412 1,707 6,140 4,756 2,149 28.28%
Tax -2,320 -1,569 0 -409 -996 -548 0 -
NP 7,265 7,702 -1,412 1,298 5,144 4,208 2,149 22.49%
-
NP to SH 7,265 7,613 -1,412 1,298 5,048 4,208 2,149 22.49%
-
Tax Rate 24.20% 16.92% - 23.96% 16.22% 11.52% 0.00% -
Total Cost 26,395 28,505 13,549 15,871 22,679 18,097 13,578 11.71%
-
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 2,620 - - 1,691 - 553 - -
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 11.88% 14.34% -3.45% 3.20% 13.61% 15.20% 10.21% -
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 19.27 21.14 7.11 10.15 16.51 20.14 14.20 5.21%
EPS 4.16 4.41 -0.83 0.77 3.11 3.80 1.94 13.55%
DPS 1.50 0.00 0.00 1.00 0.00 0.50 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 - 174,709
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 12.81 13.78 4.62 6.53 10.59 8.49 5.98 13.53%
EPS 2.76 2.90 -0.54 0.49 1.92 1.60 0.82 22.40%
DPS 1.00 0.00 0.00 0.64 0.00 0.21 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 3.37 4.42 7.88 3.99 3.85 5.91 1.44 15.21%
P/EPS 15.63 21.03 -67.70 52.78 21.20 31.32 10.57 6.73%
EY 6.40 4.75 -1.48 1.89 4.72 3.19 9.46 -6.30%
DY 2.31 0.00 0.00 2.47 0.00 0.42 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 3.87 5.01 7.24 3.84 3.63 6.55 1.41 18.31%
P/EPS 17.92 23.84 -62.26 50.83 20.03 34.74 10.31 9.64%
EY 5.58 4.19 -1.61 1.97 4.99 2.88 9.70 -8.79%
DY 2.01 0.00 0.00 2.56 0.00 0.38 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