[VIS] YoY Quarter Result on 31-Oct-2021 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Oct-2021 [#4]
Profit Trend
QoQ- -52.04%
YoY- -50.7%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 8,053 17,424 11,673 14,132 14,411 13,571 9,671 -3.00%
PBT 1,880 6,819 3,242 4,329 4,266 4,195 2,945 -7.20%
Tax 116 -1,368 -1,340 -471 -494 -1,171 -514 -
NP 1,996 5,451 1,902 3,858 3,772 3,024 2,431 -3.23%
-
NP to SH 1,996 5,451 1,902 3,858 3,772 3,024 2,431 -3.23%
-
Tax Rate -6.17% 20.06% 41.33% 10.88% 11.58% 27.91% 17.45% -
Total Cost 6,057 11,973 9,771 10,274 10,639 10,547 7,240 -2.92%
-
Net Worth 68,327 66,435 55,806 46,158 43,983 40,529 30,999 14.07%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 2,627 - - - 1,691 - - -
Div Payout % 131.66% - - - 44.85% - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 68,327 66,435 55,806 46,158 43,983 40,529 30,999 14.07%
NOSH 262,798 174,829 174,396 170,957 169,169 168,961 110,713 15.48%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 24.79% 31.28% 16.29% 27.30% 26.17% 22.28% 25.14% -
ROE 2.92% 8.21% 3.41% 8.36% 8.58% 7.46% 7.84% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 3.06 9.97 6.69 8.27 8.52 8.04 8.74 -16.04%
EPS 0.76 3.12 1.09 2.26 2.23 1.79 2.20 -16.22%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.26 0.38 0.32 0.27 0.26 0.24 0.28 -1.22%
Adjusted Per Share Value based on latest NOSH - 174,396
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 3.06 6.63 4.44 5.38 5.48 5.16 3.68 -3.02%
EPS 0.76 2.07 0.72 1.47 1.44 1.15 0.93 -3.30%
DPS 1.00 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.26 0.2528 0.2124 0.1756 0.1674 0.1542 0.118 14.06%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.40 0.575 1.49 0.435 0.44 0.52 1.15 -
P/RPS 13.05 5.77 22.26 5.26 5.17 6.47 13.17 -0.15%
P/EPS 52.67 18.44 136.62 19.28 19.73 29.04 52.37 0.09%
EY 1.90 5.42 0.73 5.19 5.07 3.44 1.91 -0.08%
DY 2.50 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 1.54 1.51 4.66 1.61 1.69 2.17 4.11 -15.08%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/12/23 27/12/22 22/12/21 21/12/20 20/12/19 21/12/18 18/12/17 -
Price 0.405 0.655 1.35 0.515 0.415 0.435 0.61 -
P/RPS 13.22 6.57 20.17 6.23 4.87 5.41 6.98 11.22%
P/EPS 53.32 21.01 123.78 22.82 18.61 24.29 27.78 11.47%
EY 1.88 4.76 0.81 4.38 5.37 4.12 3.60 -10.25%
DY 2.47 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 1.56 1.72 4.22 1.91 1.60 1.81 2.18 -5.42%

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