[VIS] YoY TTM Result on 31-Jan-2023 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2023
Quarter
31-Jan-2023 [#1]
Profit Trend
QoQ- -48.31%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 18,966 39,481 51,454 34,668 31,473 36,910 33,056 -8.83%
PBT -426 9,370 13,192 7,593 4,733 9,469 6,995 -
Tax 116 -2,798 -3,341 -929 -903 -2,166 -1,062 -
NP -310 6,572 9,851 6,664 3,830 7,303 5,933 -
-
NP to SH -310 6,572 9,762 6,664 3,830 7,207 5,933 -
-
Tax Rate - 29.86% 25.33% 12.23% 19.08% 22.87% 15.18% -
Total Cost 19,276 32,909 41,603 28,004 27,643 29,607 27,123 -5.53%
-
Net Worth 65,699 63,063 59,339 47,924 42,300 40,567 46,223 6.03%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 2,627 - 2,617 - 1,691 1,690 - -
Div Payout % 0.00% - 26.82% - 44.17% 23.45% - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 65,699 63,063 59,339 47,924 42,300 40,567 46,223 6.03%
NOSH 262,798 175,199 174,536 171,180 169,290 169,036 168,552 7.67%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -1.63% 16.65% 19.15% 19.22% 12.17% 19.79% 17.95% -
ROE -0.47% 10.42% 16.45% 13.91% 9.05% 17.77% 12.84% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 7.22 22.54 29.48 20.25 18.60 21.84 20.74 -16.12%
EPS -0.12 3.75 5.59 3.89 2.26 4.26 3.72 -
DPS 1.00 0.00 1.50 0.00 1.00 1.00 0.00 -
NAPS 0.25 0.36 0.34 0.28 0.25 0.24 0.29 -2.44%
Adjusted Per Share Value based on latest NOSH - 175,199
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 7.24 15.08 19.65 13.24 12.02 14.10 12.62 -8.84%
EPS -0.12 2.51 3.73 2.54 1.46 2.75 2.27 -
DPS 1.00 0.00 1.00 0.00 0.65 0.65 0.00 -
NAPS 0.2509 0.2408 0.2266 0.183 0.1615 0.1549 0.1765 6.03%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.385 0.71 0.835 1.18 0.60 0.445 0.545 -
P/RPS 5.33 3.15 2.83 5.83 3.23 2.04 2.63 12.48%
P/EPS -326.38 18.92 14.93 30.31 26.51 10.44 14.64 -
EY -0.31 5.28 6.70 3.30 3.77 9.58 6.83 -
DY 2.60 0.00 1.80 0.00 1.67 2.25 0.00 -
P/NAPS 1.54 1.97 2.46 4.21 2.40 1.85 1.88 -3.26%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 29/03/24 27/03/23 30/03/22 30/03/21 13/03/20 27/03/19 23/03/18 -
Price 0.405 0.91 0.84 1.44 0.39 0.50 0.435 -
P/RPS 5.61 4.04 2.85 7.11 2.10 2.29 2.10 17.78%
P/EPS -343.33 24.26 15.02 36.98 17.23 11.73 11.69 -
EY -0.29 4.12 6.66 2.70 5.80 8.53 8.56 -
DY 2.47 0.00 1.79 0.00 2.56 2.00 0.00 -
P/NAPS 1.62 2.53 2.47 5.14 1.56 2.08 1.50 1.29%

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