[VIS] YoY TTM Result on 31-Jul-2014 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
19-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 18.61%
YoY- 66.24%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 34,046 16,591 13,841 11,257 6,955 9,084 20,663 8.67%
PBT 8,031 1,165 1,289 -503 -1,490 -583 3,162 16.79%
Tax -1,679 0 0 0 0 0 3 -
NP 6,352 1,165 1,289 -503 -1,490 -583 3,165 12.29%
-
NP to SH 6,352 1,165 1,289 -503 -1,490 -583 3,165 12.29%
-
Tax Rate 20.91% 0.00% 0.00% - - - -0.09% -
Total Cost 27,694 15,426 12,552 11,760 8,445 9,667 17,498 7.94%
-
Net Worth 27,644 21,070 18,000 14,399 16,787 17,952 18,800 6.63%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 553 - - - - - 336 8.65%
Div Payout % 8.71% - - - - - 10.63% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 27,644 21,070 18,000 14,399 16,787 17,952 18,800 6.63%
NOSH 110,578 110,898 99,999 90,000 98,750 99,736 67,142 8.66%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 18.66% 7.02% 9.31% -4.47% -21.42% -6.42% 15.32% -
ROE 22.98% 5.53% 7.16% -3.49% -8.88% -3.25% 16.84% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 30.79 14.96 13.84 12.51 7.04 9.11 30.77 0.01%
EPS 5.74 1.05 1.29 -0.56 -1.51 -0.58 4.71 3.34%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.50 0.00%
NAPS 0.25 0.19 0.18 0.16 0.17 0.18 0.28 -1.86%
Adjusted Per Share Value based on latest NOSH - 90,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 12.96 6.31 5.27 4.28 2.65 3.46 7.86 8.68%
EPS 2.42 0.44 0.49 -0.19 -0.57 -0.22 1.20 12.38%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.13 8.31%
NAPS 0.1052 0.0802 0.0685 0.0548 0.0639 0.0683 0.0715 6.64%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.19 0.205 0.225 0.315 0.415 0.14 0.27 -
P/RPS 3.87 1.37 1.63 2.52 5.89 1.54 0.88 27.96%
P/EPS 20.72 19.51 17.46 -56.36 -27.50 -23.95 5.73 23.86%
EY 4.83 5.12 5.73 -1.77 -3.64 -4.18 17.46 -19.26%
DY 0.42 0.00 0.00 0.00 0.00 0.00 1.85 -21.87%
P/NAPS 4.76 1.08 1.25 1.97 2.44 0.78 0.96 30.55%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 21/09/17 22/09/16 25/09/15 19/09/14 27/09/13 28/09/12 21/09/11 -
Price 1.32 0.20 0.17 0.215 0.585 0.13 0.24 -
P/RPS 4.29 1.34 1.23 1.72 8.31 1.43 0.78 32.82%
P/EPS 22.98 19.04 13.19 -38.47 -38.77 -22.24 5.09 28.53%
EY 4.35 5.25 7.58 -2.60 -2.58 -4.50 19.64 -22.19%
DY 0.38 0.00 0.00 0.00 0.00 0.00 2.08 -24.65%
P/NAPS 5.28 1.05 0.94 1.34 3.44 0.72 0.86 35.28%

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