[VIS] YoY TTM Result on 31-Jul-2018 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jul-2018 [#3]
Profit Trend
QoQ- 21.07%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 50,339 26,549 30,740 37,494 34,046 16,591 13,841 23.98%
PBT 13,600 2,854 5,902 9,085 8,031 1,165 1,289 48.04%
Tax -2,040 -494 -1,580 -1,509 -1,679 0 0 -
NP 11,560 2,360 4,322 7,576 6,352 1,165 1,289 44.09%
-
NP to SH 11,471 2,360 4,322 7,480 6,352 1,165 1,289 43.90%
-
Tax Rate 15.00% 17.31% 26.77% 16.61% 20.91% 0.00% 0.00% -
Total Cost 38,779 24,189 26,418 29,918 27,694 15,426 12,552 20.66%
-
Net Worth 53,084 40,966 40,600 37,081 27,644 21,070 18,000 19.73%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - 1,691 1,690 - 553 - - -
Div Payout % - 71.68% 39.11% - 8.71% - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 53,084 40,966 40,600 37,081 27,644 21,070 18,000 19.73%
NOSH 174,396 170,694 169,169 168,552 110,578 110,898 99,999 9.70%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 22.96% 8.89% 14.06% 20.21% 18.66% 7.02% 9.31% -
ROE 21.61% 5.76% 10.65% 20.17% 22.98% 5.53% 7.16% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 29.40 15.55 18.17 22.24 30.79 14.96 13.84 13.36%
EPS 6.70 1.38 2.55 4.44 5.74 1.05 1.29 31.56%
DPS 0.00 1.00 1.00 0.00 0.50 0.00 0.00 -
NAPS 0.31 0.24 0.24 0.22 0.25 0.19 0.18 9.47%
Adjusted Per Share Value based on latest NOSH - 168,552
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 19.15 10.10 11.70 14.27 12.96 6.31 5.27 23.96%
EPS 4.36 0.90 1.64 2.85 2.42 0.44 0.49 43.90%
DPS 0.00 0.64 0.64 0.00 0.21 0.00 0.00 -
NAPS 0.202 0.1559 0.1545 0.1411 0.1052 0.0802 0.0685 19.73%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.935 0.56 0.405 0.635 1.19 0.205 0.225 -
P/RPS 3.18 3.60 2.23 2.85 3.87 1.37 1.63 11.77%
P/EPS 13.96 40.50 15.85 14.31 20.72 19.51 17.46 -3.65%
EY 7.16 2.47 6.31 6.99 4.83 5.12 5.73 3.77%
DY 0.00 1.79 2.47 0.00 0.42 0.00 0.00 -
P/NAPS 3.02 2.33 1.69 2.89 4.76 1.08 1.25 15.82%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 23/09/21 22/09/20 25/09/19 21/09/18 21/09/17 22/09/16 25/09/15 -
Price 1.06 0.515 0.39 0.60 1.32 0.20 0.17 -
P/RPS 3.61 3.31 2.15 2.70 4.29 1.34 1.23 19.63%
P/EPS 15.82 37.25 15.27 13.52 22.98 19.04 13.19 3.07%
EY 6.32 2.68 6.55 7.40 4.35 5.25 7.58 -2.98%
DY 0.00 1.94 2.56 0.00 0.38 0.00 0.00 -
P/NAPS 3.42 2.15 1.63 2.73 5.28 1.05 0.94 23.99%

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