[VIS] QoQ Annualized Quarter Result on 31-Jul-2017 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jul-2017 [#3]
Profit Trend
QoQ- -2.25%
YoY- 95.81%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 33,578 28,512 31,976 29,740 29,622 24,192 27,468 14.36%
PBT 5,616 1,676 7,702 6,341 6,200 4,500 5,420 2.40%
Tax -798 0 -1,063 -730 -460 -12 -1,128 -20.65%
NP 4,818 1,676 6,639 5,610 5,740 4,488 4,292 8.03%
-
NP to SH 4,818 1,676 6,639 5,610 5,740 4,488 4,292 8.03%
-
Tax Rate 14.21% 0.00% 13.80% 11.51% 7.42% 0.27% 20.81% -
Total Cost 28,760 26,836 25,337 24,129 23,882 19,704 23,176 15.52%
-
Net Worth 33,710 46,223 30,999 27,684 26,566 24,352 23,251 28.18%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - 553 738 1,106 2,213 - -
Div Payout % - - 8.34% 13.16% 19.28% 49.33% - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 33,710 46,223 30,999 27,684 26,566 24,352 23,251 28.18%
NOSH 168,552 168,552 110,713 110,736 110,695 110,695 110,721 32.43%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 14.35% 5.88% 20.76% 18.87% 19.38% 18.55% 15.63% -
ROE 14.29% 3.63% 21.42% 20.27% 21.61% 18.43% 18.46% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 19.92 17.89 28.88 26.86 26.76 21.85 24.81 -13.64%
EPS 2.94 1.04 6.00 5.07 5.18 4.08 3.88 -16.92%
DPS 0.00 0.00 0.50 0.67 1.00 2.00 0.00 -
NAPS 0.20 0.29 0.28 0.25 0.24 0.22 0.21 -3.20%
Adjusted Per Share Value based on latest NOSH - 110,578
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 12.78 10.85 12.17 11.32 11.27 9.21 10.45 14.40%
EPS 1.83 0.64 2.53 2.13 2.18 1.71 1.63 8.04%
DPS 0.00 0.00 0.21 0.28 0.42 0.84 0.00 -
NAPS 0.1283 0.1759 0.118 0.1053 0.1011 0.0927 0.0885 28.17%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.365 0.545 1.15 1.19 0.795 0.47 0.235 -
P/RPS 1.83 3.05 3.98 4.43 2.97 2.15 0.95 55.00%
P/EPS 12.77 51.83 19.18 23.49 15.33 11.59 6.06 64.59%
EY 7.83 1.93 5.21 4.26 6.52 8.63 16.50 -39.24%
DY 0.00 0.00 0.43 0.56 1.26 4.26 0.00 -
P/NAPS 1.83 1.88 4.11 4.76 3.31 2.14 1.12 38.85%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 25/06/18 23/03/18 18/12/17 21/09/17 21/06/17 23/03/17 19/12/16 -
Price 0.49 0.435 0.61 1.32 0.905 0.77 0.275 -
P/RPS 2.46 2.43 2.11 4.92 3.38 3.52 1.11 70.23%
P/EPS 17.14 41.37 10.17 26.05 17.45 18.99 7.09 80.41%
EY 5.83 2.42 9.83 3.84 5.73 5.27 14.10 -44.58%
DY 0.00 0.00 0.82 0.51 1.10 2.60 0.00 -
P/NAPS 2.45 1.50 2.18 5.28 3.77 3.50 1.31 51.97%

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