[VIS] QoQ Annualized Quarter Result on 31-Oct-2016 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
19-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Oct-2016 [#4]
Profit Trend
QoQ- 49.79%
YoY- 744.44%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 29,740 29,622 24,192 27,468 20,969 15,310 16,856 46.06%
PBT 6,341 6,200 4,500 5,420 2,865 350 964 251.46%
Tax -730 -460 -12 -1,128 0 0 0 -
NP 5,610 5,740 4,488 4,292 2,865 350 964 223.88%
-
NP to SH 5,610 5,740 4,488 4,292 2,865 350 964 223.88%
-
Tax Rate 11.51% 7.42% 0.27% 20.81% 0.00% 0.00% 0.00% -
Total Cost 24,129 23,882 19,704 23,176 18,104 14,960 15,892 32.13%
-
Net Worth 27,684 26,566 24,352 23,251 21,046 19,687 19,718 25.41%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 738 1,106 2,213 - - - - -
Div Payout % 13.16% 19.28% 49.33% - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 27,684 26,566 24,352 23,251 21,046 19,687 19,718 25.41%
NOSH 110,736 110,695 110,695 110,721 110,773 109,375 109,545 0.72%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 18.87% 19.38% 18.55% 15.63% 13.66% 2.29% 5.72% -
ROE 20.27% 21.61% 18.43% 18.46% 13.61% 1.78% 4.89% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 26.86 26.76 21.85 24.81 18.93 14.00 15.39 45.00%
EPS 5.07 5.18 4.08 3.88 2.59 0.32 0.88 221.72%
DPS 0.67 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.22 0.21 0.19 0.18 0.18 24.50%
Adjusted Per Share Value based on latest NOSH - 110,670
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 11.32 11.27 9.21 10.45 7.98 5.83 6.41 46.15%
EPS 2.13 2.18 1.71 1.63 1.09 0.13 0.37 221.54%
DPS 0.28 0.42 0.84 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.1011 0.0927 0.0885 0.0801 0.0749 0.075 25.41%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.19 0.795 0.47 0.235 0.205 0.185 0.185 -
P/RPS 4.43 2.97 2.15 0.95 1.08 1.32 1.20 139.05%
P/EPS 23.49 15.33 11.59 6.06 7.93 57.81 21.02 7.69%
EY 4.26 6.52 8.63 16.50 12.62 1.73 4.76 -7.13%
DY 0.56 1.26 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 3.31 2.14 1.12 1.08 1.03 1.03 177.70%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 21/09/17 21/06/17 23/03/17 19/12/16 22/09/16 23/06/16 24/03/16 -
Price 1.32 0.905 0.77 0.275 0.20 0.205 0.185 -
P/RPS 4.92 3.38 3.52 1.11 1.06 1.46 1.20 156.38%
P/EPS 26.05 17.45 18.99 7.09 7.73 64.06 21.02 15.39%
EY 3.84 5.73 5.27 14.10 12.93 1.56 4.76 -13.35%
DY 0.51 1.10 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 3.77 3.50 1.31 1.05 1.14 1.03 197.59%

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