[VIS] YoY TTM Result on 31-Jan-2018 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jan-2018 [#1]
Profit Trend
QoQ- -10.59%
YoY- 14.69%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 34,668 31,473 36,910 33,056 29,301 10,374 15,621 14.19%
PBT 7,593 4,733 9,469 6,995 6,304 -1,106 1,341 33.46%
Tax -929 -903 -2,166 -1,062 -1,131 0 0 -
NP 6,664 3,830 7,303 5,933 5,173 -1,106 1,341 30.60%
-
NP to SH 6,664 3,830 7,207 5,933 5,173 -1,106 1,341 30.60%
-
Tax Rate 12.23% 19.08% 22.87% 15.18% 17.94% - 0.00% -
Total Cost 28,004 27,643 29,607 27,123 24,128 11,480 14,280 11.86%
-
Net Worth 47,924 42,300 40,567 46,223 24,352 19,718 18,052 17.65%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - 1,691 1,690 - 553 - - -
Div Payout % - 44.17% 23.45% - 10.70% - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 47,924 42,300 40,567 46,223 24,352 19,718 18,052 17.65%
NOSH 171,180 169,290 169,036 168,552 110,695 109,545 100,294 9.31%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 19.22% 12.17% 19.79% 17.95% 17.65% -10.66% 8.58% -
ROE 13.91% 9.05% 17.77% 12.84% 21.24% -5.61% 7.43% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 20.25 18.60 21.84 20.74 26.47 9.47 15.58 4.46%
EPS 3.89 2.26 4.26 3.72 4.67 -1.01 1.34 19.41%
DPS 0.00 1.00 1.00 0.00 0.50 0.00 0.00 -
NAPS 0.28 0.25 0.24 0.29 0.22 0.18 0.18 7.63%
Adjusted Per Share Value based on latest NOSH - 168,552
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 13.24 12.02 14.10 12.62 11.19 3.96 5.97 14.18%
EPS 2.54 1.46 2.75 2.27 1.98 -0.42 0.51 30.64%
DPS 0.00 0.65 0.65 0.00 0.21 0.00 0.00 -
NAPS 0.183 0.1615 0.1549 0.1765 0.093 0.0753 0.0689 17.66%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.18 0.60 0.445 0.545 0.47 0.185 0.25 -
P/RPS 5.83 3.23 2.04 2.63 1.78 1.95 1.61 23.89%
P/EPS 30.31 26.51 10.44 14.64 10.06 -18.32 18.70 8.37%
EY 3.30 3.77 9.58 6.83 9.94 -5.46 5.35 -7.73%
DY 0.00 1.67 2.25 0.00 1.06 0.00 0.00 -
P/NAPS 4.21 2.40 1.85 1.88 2.14 1.03 1.39 20.26%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/03/21 13/03/20 27/03/19 23/03/18 23/03/17 24/03/16 12/03/15 -
Price 1.44 0.39 0.50 0.435 0.77 0.185 0.255 -
P/RPS 7.11 2.10 2.29 2.10 2.91 1.95 1.64 27.66%
P/EPS 36.98 17.23 11.73 11.69 16.48 -18.32 19.07 11.65%
EY 2.70 5.80 8.53 8.56 6.07 -5.46 5.24 -10.45%
DY 0.00 2.56 2.00 0.00 0.65 0.00 0.00 -
P/NAPS 5.14 1.56 2.08 1.50 3.50 1.03 1.42 23.88%

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