[VIS] QoQ Annualized Quarter Result on 30-Apr-2021 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
30-Apr-2021 [#2]
Profit Trend
QoQ- -27.95%
YoY- 752.42%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 58,036 47,881 48,276 41,490 43,740 26,270 16,182 133.75%
PBT 14,672 12,513 12,361 9,396 11,956 2,917 -1,882 -
Tax -3,560 -2,909 -2,092 -2,050 -1,832 -471 0 -
NP 11,112 9,604 10,269 7,346 10,124 2,446 -1,882 -
-
NP to SH 11,112 9,604 10,150 7,294 10,124 2,446 -1,882 -
-
Tax Rate 24.26% 23.25% 16.92% 21.82% 15.32% 16.15% - -
Total Cost 46,924 38,277 38,006 34,144 33,616 23,824 18,065 88.63%
-
Net Worth 59,339 55,806 53,084 51,784 47,924 46,158 40,966 27.93%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 10,471 - - - - - - -
Div Payout % 94.24% - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 59,339 55,806 53,084 51,784 47,924 46,158 40,966 27.93%
NOSH 174,536 174,396 174,396 174,071 171,180 170,957 170,694 1.49%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 19.15% 20.06% 21.27% 17.71% 23.15% 9.31% -11.63% -
ROE 18.73% 17.21% 19.12% 14.09% 21.13% 5.30% -4.60% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 33.25 27.46 28.19 24.04 25.56 15.37 9.48 130.31%
EPS 6.36 5.55 5.88 4.24 5.92 1.44 -1.11 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.31 0.30 0.28 0.27 0.24 26.05%
Adjusted Per Share Value based on latest NOSH - 174,071
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 22.08 18.22 18.37 15.79 16.64 10.00 6.16 133.66%
EPS 4.23 3.65 3.86 2.78 3.85 0.93 -0.72 -
DPS 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2258 0.2124 0.202 0.1971 0.1824 0.1756 0.1559 27.92%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.835 1.49 0.935 1.39 1.18 0.435 0.56 -
P/RPS 2.51 5.43 3.32 5.78 4.62 2.83 5.91 -43.41%
P/EPS 13.11 27.06 15.77 32.90 19.95 30.40 -50.77 -
EY 7.63 3.70 6.34 3.04 5.01 3.29 -1.97 -
DY 7.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 4.66 3.02 4.63 4.21 1.61 2.33 3.67%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 30/03/22 22/12/21 23/09/21 24/06/21 30/03/21 21/12/20 22/09/20 -
Price 0.84 1.35 1.06 1.27 1.44 0.515 0.515 -
P/RPS 2.53 4.92 3.76 5.28 5.63 3.35 5.43 -39.81%
P/EPS 13.19 24.51 17.88 30.06 24.34 35.99 -46.69 -
EY 7.58 4.08 5.59 3.33 4.11 2.78 -2.14 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 4.22 3.42 4.23 5.14 1.91 2.15 9.66%

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