[VIS] QoQ Annualized Quarter Result on 30-Apr-2022 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
30-Apr-2022 [#2]
Profit Trend
QoQ- 6.59%
YoY- 62.38%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 11,624 51,084 44,880 50,240 58,036 47,881 48,276 -61.19%
PBT -13,460 16,403 12,780 15,634 14,672 12,513 12,361 -
Tax 0 -3,688 -3,093 -3,790 -3,560 -2,909 -2,092 -
NP -13,460 12,715 9,686 11,844 11,112 9,604 10,269 -
-
NP to SH -13,460 12,715 9,686 11,844 11,112 9,604 10,150 -
-
Tax Rate - 22.48% 24.20% 24.24% 24.26% 23.25% 16.92% -
Total Cost 25,084 38,369 35,193 38,396 46,924 38,277 38,006 -24.13%
-
Net Worth 63,063 66,435 61,148 62,833 59,339 55,806 53,084 12.13%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - 2,622 3,494 5,236 10,471 - - -
Div Payout % - 20.62% 36.07% 44.21% 94.24% - - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 63,063 66,435 61,148 62,833 59,339 55,806 53,084 12.13%
NOSH 175,199 174,829 174,709 174,709 174,536 174,396 174,396 0.30%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin -115.79% 24.89% 21.58% 23.57% 19.15% 20.06% 21.27% -
ROE -21.34% 19.14% 15.84% 18.85% 18.73% 17.21% 19.12% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 6.64 29.22 25.69 28.78 33.25 27.46 28.19 -61.75%
EPS -7.68 7.28 5.55 6.78 6.36 5.55 5.88 -
DPS 0.00 1.50 2.00 3.00 6.00 0.00 0.00 -
NAPS 0.36 0.38 0.35 0.36 0.34 0.32 0.31 10.45%
Adjusted Per Share Value based on latest NOSH - 174,709
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 4.44 19.51 17.14 19.19 22.16 18.29 18.44 -61.19%
EPS -5.14 4.86 3.70 4.52 4.24 3.67 3.88 -
DPS 0.00 1.00 1.33 2.00 4.00 0.00 0.00 -
NAPS 0.2408 0.2537 0.2335 0.24 0.2266 0.2131 0.2027 12.13%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.71 0.575 0.65 0.715 0.835 1.49 0.935 -
P/RPS 10.70 1.97 2.53 2.48 2.51 5.43 3.32 117.72%
P/EPS -9.24 7.91 11.72 10.54 13.11 27.06 15.77 -
EY -10.82 12.65 8.53 9.49 7.63 3.70 6.34 -
DY 0.00 2.61 3.08 4.20 7.19 0.00 0.00 -
P/NAPS 1.97 1.51 1.86 1.99 2.46 4.66 3.02 -24.72%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 27/03/23 27/12/22 23/09/22 24/06/22 30/03/22 22/12/21 23/09/21 -
Price 0.91 0.655 0.745 0.605 0.84 1.35 1.06 -
P/RPS 13.71 2.24 2.90 2.10 2.53 4.92 3.76 136.34%
P/EPS -11.84 9.01 13.44 8.92 13.19 24.51 17.88 -
EY -8.44 11.10 7.44 11.22 7.58 4.08 5.59 -
DY 0.00 2.29 2.68 4.96 7.14 0.00 0.00 -
P/NAPS 2.53 1.72 2.13 1.68 2.47 4.22 3.42 -18.15%

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