[VIS] YoY TTM Result on 30-Apr-2017 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
30-Apr-2017 [#2]
Profit Trend
QoQ- 35.09%
YoY- 1020.69%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 31,932 32,361 33,954 34,623 11,025 15,295 9,288 22.82%
PBT 4,924 8,017 7,409 8,349 -759 1,275 -618 -
Tax -712 -1,958 -1,231 -1,361 0 0 0 -
NP 4,212 6,059 6,178 6,988 -759 1,275 -618 -
-
NP to SH 4,212 5,963 6,178 6,988 -759 1,275 -618 -
-
Tax Rate 14.46% 24.42% 16.61% 16.30% - 0.00% - -
Total Cost 27,720 26,302 27,776 27,635 11,784 14,020 9,906 18.69%
-
Net Worth 44,171 40,588 33,710 26,566 19,800 18,131 16,329 18.02%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 1,691 1,690 - 553 - - - -
Div Payout % 40.16% 28.35% - 7.92% - - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 44,171 40,588 33,710 26,566 19,800 18,131 16,329 18.02%
NOSH 170,694 169,169 168,552 110,695 110,000 100,731 102,058 8.94%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 13.19% 18.72% 18.20% 20.18% -6.88% 8.34% -6.65% -
ROE 9.54% 14.69% 18.33% 26.30% -3.83% 7.03% -3.78% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 18.80 19.14 20.14 31.28 10.02 15.18 9.10 12.84%
EPS 2.48 3.53 3.67 6.31 -0.69 1.27 -0.61 -
DPS 1.00 1.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.20 0.24 0.18 0.18 0.16 8.42%
Adjusted Per Share Value based on latest NOSH - 110,695
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 12.15 12.31 12.92 13.17 4.20 5.82 3.53 22.85%
EPS 1.60 2.27 2.35 2.66 -0.29 0.49 -0.24 -
DPS 0.64 0.64 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1681 0.1544 0.1283 0.1011 0.0753 0.069 0.0621 18.03%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.485 0.41 0.365 0.795 0.185 0.33 0.255 -
P/RPS 2.58 2.14 1.81 2.54 1.85 2.17 2.80 -1.35%
P/EPS 19.56 11.63 9.96 12.59 -26.81 26.07 -42.11 -
EY 5.11 8.60 10.04 7.94 -3.73 3.84 -2.37 -
DY 2.06 2.44 0.00 0.63 0.00 0.00 0.00 -
P/NAPS 1.87 1.71 1.83 3.31 1.03 1.83 1.59 2.73%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 24/06/20 25/06/19 25/06/18 21/06/17 23/06/16 25/06/15 24/06/14 -
Price 0.45 0.35 0.49 0.905 0.205 0.24 0.27 -
P/RPS 2.39 1.83 2.43 2.89 2.05 1.58 2.97 -3.55%
P/EPS 18.15 9.93 13.37 14.34 -29.71 18.96 -44.59 -
EY 5.51 10.07 7.48 6.98 -3.37 5.27 -2.24 -
DY 2.22 2.86 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 1.73 1.46 2.45 3.77 1.14 1.33 1.69 0.39%

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