[VIS] YoY TTM Result on 31-Jul-2016 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- 253.49%
YoY- -9.62%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 30,740 37,494 34,046 16,591 13,841 11,257 6,955 28.09%
PBT 5,902 9,085 8,031 1,165 1,289 -503 -1,490 -
Tax -1,580 -1,509 -1,679 0 0 0 0 -
NP 4,322 7,576 6,352 1,165 1,289 -503 -1,490 -
-
NP to SH 4,322 7,480 6,352 1,165 1,289 -503 -1,490 -
-
Tax Rate 26.77% 16.61% 20.91% 0.00% 0.00% - - -
Total Cost 26,418 29,918 27,694 15,426 12,552 11,760 8,445 20.92%
-
Net Worth 40,600 37,081 27,644 21,070 18,000 14,399 16,787 15.85%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 1,690 - 553 - - - - -
Div Payout % 39.11% - 8.71% - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 40,600 37,081 27,644 21,070 18,000 14,399 16,787 15.85%
NOSH 169,169 168,552 110,578 110,898 99,999 90,000 98,750 9.38%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 14.06% 20.21% 18.66% 7.02% 9.31% -4.47% -21.42% -
ROE 10.65% 20.17% 22.98% 5.53% 7.16% -3.49% -8.88% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 18.17 22.24 30.79 14.96 13.84 12.51 7.04 17.11%
EPS 2.55 4.44 5.74 1.05 1.29 -0.56 -1.51 -
DPS 1.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.25 0.19 0.18 0.16 0.17 5.91%
Adjusted Per Share Value based on latest NOSH - 110,898
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 11.74 14.32 13.00 6.34 5.29 4.30 2.66 28.06%
EPS 1.65 2.86 2.43 0.44 0.49 -0.19 -0.57 -
DPS 0.65 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1416 0.1056 0.0805 0.0687 0.055 0.0641 15.84%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.405 0.635 1.19 0.205 0.225 0.315 0.415 -
P/RPS 2.23 2.85 3.87 1.37 1.63 2.52 5.89 -14.93%
P/EPS 15.85 14.31 20.72 19.51 17.46 -56.36 -27.50 -
EY 6.31 6.99 4.83 5.12 5.73 -1.77 -3.64 -
DY 2.47 0.00 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.89 4.76 1.08 1.25 1.97 2.44 -5.93%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 21/09/18 21/09/17 22/09/16 25/09/15 19/09/14 27/09/13 -
Price 0.39 0.60 1.32 0.20 0.17 0.215 0.585 -
P/RPS 2.15 2.70 4.29 1.34 1.23 1.72 8.31 -20.16%
P/EPS 15.27 13.52 22.98 19.04 13.19 -38.47 -38.77 -
EY 6.55 7.40 4.35 5.25 7.58 -2.60 -2.58 -
DY 2.56 0.00 0.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.73 5.28 1.05 0.94 1.34 3.44 -11.69%

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