[VIS] QoQ Annualized Quarter 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- 718.67%
YoY- 575.79%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 29,622 24,192 27,468 20,969 15,310 16,856 9,434 114.57%
PBT 6,200 4,500 5,420 2,865 350 964 -666 -
Tax -460 -12 -1,128 0 0 0 0 -
NP 5,740 4,488 4,292 2,865 350 964 -666 -
-
NP to SH 5,740 4,488 4,292 2,865 350 964 -666 -
-
Tax Rate 7.42% 0.27% 20.81% 0.00% 0.00% 0.00% - -
Total Cost 23,882 19,704 23,176 18,104 14,960 15,892 10,100 77.57%
-
Net Worth 26,566 24,352 23,251 21,046 19,687 19,718 19,028 24.94%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 1,106 2,213 - - - - - -
Div Payout % 19.28% 49.33% - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 26,566 24,352 23,251 21,046 19,687 19,718 19,028 24.94%
NOSH 110,695 110,695 110,721 110,773 109,375 109,545 105,714 3.11%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 19.38% 18.55% 15.63% 13.66% 2.29% 5.72% -7.06% -
ROE 21.61% 18.43% 18.46% 13.61% 1.78% 4.89% -3.50% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 26.76 21.85 24.81 18.93 14.00 15.39 8.92 108.14%
EPS 5.18 4.08 3.88 2.59 0.32 0.88 -0.63 -
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.21 0.19 0.18 0.18 0.18 21.16%
Adjusted Per Share Value based on latest NOSH - 110,898
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 11.27 9.21 10.45 7.98 5.83 6.41 3.59 114.54%
EPS 2.18 1.71 1.63 1.09 0.13 0.37 -0.25 -
DPS 0.42 0.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.0927 0.0885 0.0801 0.0749 0.075 0.0724 24.95%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.795 0.47 0.235 0.205 0.185 0.185 0.195 -
P/RPS 2.97 2.15 0.95 1.08 1.32 1.20 2.19 22.54%
P/EPS 15.33 11.59 6.06 7.93 57.81 21.02 -30.95 -
EY 6.52 8.63 16.50 12.62 1.73 4.76 -3.23 -
DY 1.26 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.14 1.12 1.08 1.03 1.03 1.08 111.13%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 23/03/17 19/12/16 22/09/16 23/06/16 24/03/16 23/12/15 -
Price 0.905 0.77 0.275 0.20 0.205 0.185 0.18 -
P/RPS 3.38 3.52 1.11 1.06 1.46 1.20 2.02 40.98%
P/EPS 17.45 18.99 7.09 7.73 64.06 21.02 -28.57 -
EY 5.73 5.27 14.10 12.93 1.56 4.76 -3.50 -
DY 1.10 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 3.50 1.31 1.05 1.14 1.03 1.00 142.42%

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