[VIS] YoY Cumulative Quarter Result on 31-Oct-2022 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Oct-2022 [#4]
Profit Trend
QoQ- 75.02%
YoY- 32.39%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 8,104 26,649 51,084 47,881 26,270 33,247 41,394 -23.78%
PBT -7,453 3,900 16,403 12,513 2,917 5,973 10,335 -
Tax -261 -1,064 -3,688 -2,909 -471 -903 -2,166 -29.69%
NP -7,714 2,836 12,715 9,604 2,446 5,070 8,169 -
-
NP to SH -7,714 2,836 12,715 9,604 2,446 5,070 8,169 -
-
Tax Rate - 27.28% 22.48% 23.25% 16.15% 15.12% 20.96% -
Total Cost 15,818 23,813 38,369 38,277 23,824 28,177 33,225 -11.62%
-
Net Worth 57,723 68,327 66,435 55,806 46,158 43,983 40,529 6.06%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - 2,627 2,622 - - 3,383 - -
Div Payout % - 92.67% 20.62% - - 66.73% - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 57,723 68,327 66,435 55,806 46,158 43,983 40,529 6.06%
NOSH 262,380 262,798 174,829 174,396 170,957 169,169 168,961 7.60%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin -95.19% 10.64% 24.89% 20.06% 9.31% 15.25% 19.73% -
ROE -13.36% 4.15% 19.14% 17.21% 5.30% 11.53% 20.16% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 3.09 10.14 29.22 27.46 15.37 19.65 24.51 -29.16%
EPS -2.94 1.33 7.28 5.55 1.44 3.00 4.91 -
DPS 0.00 1.00 1.50 0.00 0.00 2.00 0.00 -
NAPS 0.22 0.26 0.38 0.32 0.27 0.26 0.24 -1.43%
Adjusted Per Share Value based on latest NOSH - 174,829
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 3.09 10.18 19.51 18.29 10.03 12.70 15.81 -23.80%
EPS -2.95 1.08 4.86 3.67 0.93 1.94 3.12 -
DPS 0.00 1.00 1.00 0.00 0.00 1.29 0.00 -
NAPS 0.2204 0.2609 0.2537 0.2131 0.1763 0.168 0.1548 6.05%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.29 0.40 0.575 1.49 0.435 0.44 0.52 -
P/RPS 9.39 3.94 1.97 5.43 2.83 2.24 2.12 28.12%
P/EPS -9.86 37.07 7.91 27.06 30.40 14.68 10.75 -
EY -10.14 2.70 12.65 3.70 3.29 6.81 9.30 -
DY 0.00 2.50 2.61 0.00 0.00 4.55 0.00 -
P/NAPS 1.32 1.54 1.51 4.66 1.61 1.69 2.17 -7.94%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 20/12/24 21/12/23 27/12/22 22/12/21 21/12/20 20/12/19 21/12/18 -
Price 0.32 0.405 0.655 1.35 0.515 0.415 0.435 -
P/RPS 10.36 3.99 2.24 4.92 3.35 2.11 1.77 34.20%
P/EPS -10.88 37.53 9.01 24.51 35.99 13.85 8.99 -
EY -9.19 2.66 11.10 4.08 2.78 7.22 11.12 -
DY 0.00 2.47 2.29 0.00 0.00 4.82 0.00 -
P/NAPS 1.45 1.56 1.72 4.22 1.91 1.60 1.81 -3.62%

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