[VIS] YoY TTM Result on 30-Apr-2014 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- 35.96%
YoY- 40.12%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 34,623 11,025 15,295 9,288 8,865 8,908 22,507 7.43%
PBT 8,349 -759 1,275 -618 -1,032 -445 3,760 14.20%
Tax -1,361 0 0 0 0 0 -29 89.81%
NP 6,988 -759 1,275 -618 -1,032 -445 3,731 11.01%
-
NP to SH 6,988 -759 1,275 -618 -1,032 -445 3,731 11.01%
-
Tax Rate 16.30% - 0.00% - - - 0.77% -
Total Cost 27,635 11,784 14,020 9,906 9,897 9,353 18,776 6.64%
-
Net Worth 26,566 19,800 18,131 16,329 17,098 18,130 18,865 5.86%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 553 - - - - - 336 8.65%
Div Payout % 7.92% - - - - - 9.01% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 26,566 19,800 18,131 16,329 17,098 18,130 18,865 5.86%
NOSH 110,695 110,000 100,731 102,058 100,579 100,724 67,377 8.61%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 20.18% -6.88% 8.34% -6.65% -11.64% -5.00% 16.58% -
ROE 26.30% -3.83% 7.03% -3.78% -6.04% -2.45% 19.78% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 31.28 10.02 15.18 9.10 8.81 8.84 33.40 -1.08%
EPS 6.31 -0.69 1.27 -0.61 -1.03 -0.44 5.54 2.19%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.50 0.00%
NAPS 0.24 0.18 0.18 0.16 0.17 0.18 0.28 -2.53%
Adjusted Per Share Value based on latest NOSH - 102,058
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 13.22 4.21 5.84 3.55 3.39 3.40 8.60 7.42%
EPS 2.67 -0.29 0.49 -0.24 -0.39 -0.17 1.42 11.08%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.13 8.31%
NAPS 0.1015 0.0756 0.0692 0.0624 0.0653 0.0692 0.072 5.88%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.795 0.185 0.33 0.255 0.285 0.16 0.22 -
P/RPS 2.54 1.85 2.17 2.80 3.23 1.81 0.66 25.15%
P/EPS 12.59 -26.81 26.07 -42.11 -27.78 -36.22 3.97 21.18%
EY 7.94 -3.73 3.84 -2.37 -3.60 -2.76 25.17 -17.47%
DY 0.63 0.00 0.00 0.00 0.00 0.00 2.27 -19.22%
P/NAPS 3.31 1.03 1.83 1.59 1.68 0.89 0.79 26.94%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 21/06/17 23/06/16 25/06/15 24/06/14 17/06/13 19/06/12 21/06/11 -
Price 0.905 0.205 0.24 0.27 0.27 0.14 0.22 -
P/RPS 2.89 2.05 1.58 2.97 3.06 1.58 0.66 27.87%
P/EPS 14.34 -29.71 18.96 -44.59 -26.31 -31.69 3.97 23.84%
EY 6.98 -3.37 5.27 -2.24 -3.80 -3.16 25.17 -19.23%
DY 0.55 0.00 0.00 0.00 0.00 0.00 2.27 -21.02%
P/NAPS 3.77 1.14 1.33 1.69 1.59 0.78 0.79 29.72%

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