[VIS] YoY TTM Result on 30-Apr-2019 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
30-Apr-2019 [#2]
Profit Trend
QoQ- -17.26%
YoY- -3.48%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 52,255 38,907 31,932 32,361 33,954 34,623 11,025 29.59%
PBT 15,632 8,174 4,924 8,017 7,409 8,349 -759 -
Tax -3,779 -1,496 -712 -1,958 -1,231 -1,361 0 -
NP 11,853 6,678 4,212 6,059 6,178 6,988 -759 -
-
NP to SH 11,790 6,652 4,212 5,963 6,178 6,988 -759 -
-
Tax Rate 24.17% 18.30% 14.46% 24.42% 16.61% 16.30% - -
Total Cost 40,402 32,229 27,720 26,302 27,776 27,635 11,784 22.78%
-
Net Worth 62,833 51,784 44,171 40,588 33,710 26,566 19,800 21.21%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 2,617 - 1,691 1,690 - 553 - -
Div Payout % 22.20% - 40.16% 28.35% - 7.92% - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 62,833 51,784 44,171 40,588 33,710 26,566 19,800 21.21%
NOSH 174,709 174,071 170,694 169,169 168,552 110,695 110,000 8.01%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 22.68% 17.16% 13.19% 18.72% 18.20% 20.18% -6.88% -
ROE 18.76% 12.85% 9.54% 14.69% 18.33% 26.30% -3.83% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 29.94 22.54 18.80 19.14 20.14 31.28 10.02 20.00%
EPS 6.75 3.85 2.48 3.53 3.67 6.31 -0.69 -
DPS 1.50 0.00 1.00 1.00 0.00 0.50 0.00 -
NAPS 0.36 0.30 0.26 0.24 0.20 0.24 0.18 12.24%
Adjusted Per Share Value based on latest NOSH - 169,169
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 19.88 14.80 12.15 12.31 12.92 13.17 4.20 29.56%
EPS 4.49 2.53 1.60 2.27 2.35 2.66 -0.29 -
DPS 1.00 0.00 0.64 0.64 0.00 0.21 0.00 -
NAPS 0.2391 0.1971 0.1681 0.1544 0.1283 0.1011 0.0753 21.22%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.715 1.39 0.485 0.41 0.365 0.795 0.185 -
P/RPS 2.39 6.17 2.58 2.14 1.81 2.54 1.85 4.35%
P/EPS 10.58 36.07 19.56 11.63 9.96 12.59 -26.81 -
EY 9.45 2.77 5.11 8.60 10.04 7.94 -3.73 -
DY 2.10 0.00 2.06 2.44 0.00 0.63 0.00 -
P/NAPS 1.99 4.63 1.87 1.71 1.83 3.31 1.03 11.59%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 24/06/22 24/06/21 24/06/20 25/06/19 25/06/18 21/06/17 23/06/16 -
Price 0.605 1.27 0.45 0.35 0.49 0.905 0.205 -
P/RPS 2.02 5.63 2.39 1.83 2.43 2.89 2.05 -0.24%
P/EPS 8.96 32.96 18.15 9.93 13.37 14.34 -29.71 -
EY 11.17 3.03 5.51 10.07 7.48 6.98 -3.37 -
DY 2.48 0.00 2.22 2.86 0.00 0.55 0.00 -
P/NAPS 1.68 4.23 1.73 1.46 2.45 3.77 1.14 6.67%

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