[VIS] QoQ Annualized Quarter Result on 31-Jul-2021 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jul-2021 [#3]
Profit Trend
QoQ- 39.16%
YoY- 639.16%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 50,240 58,036 47,881 48,276 41,490 43,740 26,270 54.25%
PBT 15,634 14,672 12,513 12,361 9,396 11,956 2,917 207.20%
Tax -3,790 -3,560 -2,909 -2,092 -2,050 -1,832 -471 303.09%
NP 11,844 11,112 9,604 10,269 7,346 10,124 2,446 187.04%
-
NP to SH 11,844 11,112 9,604 10,150 7,294 10,124 2,446 187.04%
-
Tax Rate 24.24% 24.26% 23.25% 16.92% 21.82% 15.32% 16.15% -
Total Cost 38,396 46,924 38,277 38,006 34,144 33,616 23,824 37.58%
-
Net Worth 62,833 59,339 55,806 53,084 51,784 47,924 46,158 22.89%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 5,236 10,471 - - - - - -
Div Payout % 44.21% 94.24% - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 62,833 59,339 55,806 53,084 51,784 47,924 46,158 22.89%
NOSH 174,709 174,536 174,396 174,396 174,071 171,180 170,957 1.46%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 23.57% 19.15% 20.06% 21.27% 17.71% 23.15% 9.31% -
ROE 18.85% 18.73% 17.21% 19.12% 14.09% 21.13% 5.30% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 28.78 33.25 27.46 28.19 24.04 25.56 15.37 52.09%
EPS 6.78 6.36 5.55 5.88 4.24 5.92 1.44 181.71%
DPS 3.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.32 0.31 0.30 0.28 0.27 21.20%
Adjusted Per Share Value based on latest NOSH - 174,396
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 19.12 22.08 18.22 18.37 15.79 16.64 10.00 54.23%
EPS 4.51 4.23 3.65 3.86 2.78 3.85 0.93 187.33%
DPS 1.99 3.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2391 0.2258 0.2124 0.202 0.1971 0.1824 0.1756 22.91%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.715 0.835 1.49 0.935 1.39 1.18 0.435 -
P/RPS 2.48 2.51 5.43 3.32 5.78 4.62 2.83 -8.44%
P/EPS 10.54 13.11 27.06 15.77 32.90 19.95 30.40 -50.74%
EY 9.49 7.63 3.70 6.34 3.04 5.01 3.29 103.02%
DY 4.20 7.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.46 4.66 3.02 4.63 4.21 1.61 15.21%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 24/06/22 30/03/22 22/12/21 23/09/21 24/06/21 30/03/21 21/12/20 -
Price 0.605 0.84 1.35 1.06 1.27 1.44 0.515 -
P/RPS 2.10 2.53 4.92 3.76 5.28 5.63 3.35 -26.81%
P/EPS 8.92 13.19 24.51 17.88 30.06 24.34 35.99 -60.64%
EY 11.22 7.58 4.08 5.59 3.33 4.11 2.78 154.14%
DY 4.96 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.47 4.22 3.42 4.23 5.14 1.91 -8.21%

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