[VIS] QoQ Annualized Quarter Result on 31-Oct-2018 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Oct-2018 [#4]
Profit Trend
QoQ- 21.37%
YoY- 23.05%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 22,892 15,512 10,576 41,394 37,097 33,578 28,512 -13.64%
PBT 2,276 982 -1,788 10,335 8,186 5,616 1,676 22.69%
Tax -545 -382 0 -2,166 -1,328 -798 0 -
NP 1,730 600 -1,788 8,169 6,858 4,818 1,676 2.14%
-
NP to SH 1,730 600 -1,788 8,169 6,730 4,818 1,676 2.14%
-
Tax Rate 23.95% 38.90% - 20.96% 16.22% 14.21% 0.00% -
Total Cost 21,161 14,912 12,364 33,225 30,238 28,760 26,836 -14.68%
-
Net Worth 40,600 40,588 40,567 40,529 37,081 33,710 46,223 -8.30%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 2,255 3,382 6,761 - - - - -
Div Payout % 130.33% 563.73% 0.00% - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 40,600 40,588 40,567 40,529 37,081 33,710 46,223 -8.30%
NOSH 169,169 169,169 169,036 168,961 168,552 168,552 168,552 0.24%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 7.56% 3.87% -16.91% 19.73% 18.49% 14.35% 5.88% -
ROE 4.26% 1.48% -4.41% 20.16% 18.15% 14.29% 3.63% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 13.53 9.17 6.26 24.51 22.01 19.92 17.89 -17.03%
EPS 1.03 0.36 -1.04 4.91 4.15 2.94 1.04 -0.64%
DPS 1.33 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.22 0.20 0.29 -11.88%
Adjusted Per Share Value based on latest NOSH - 168,961
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 8.71 5.90 4.02 15.75 14.12 12.78 10.85 -13.65%
EPS 0.66 0.23 -0.68 3.11 2.56 1.83 0.64 2.07%
DPS 0.86 1.29 2.57 0.00 0.00 0.00 0.00 -
NAPS 0.1545 0.1544 0.1544 0.1542 0.1411 0.1283 0.1759 -8.30%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.405 0.41 0.445 0.52 0.635 0.365 0.545 -
P/RPS 2.99 4.47 7.11 2.12 2.89 1.83 3.05 -1.31%
P/EPS 39.59 115.56 -42.07 10.75 15.90 12.77 51.83 -16.48%
EY 2.53 0.87 -2.38 9.30 6.29 7.83 1.93 19.83%
DY 3.29 4.88 8.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.71 1.85 2.17 2.89 1.83 1.88 -6.87%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 25/09/19 25/06/19 27/03/19 21/12/18 21/09/18 25/06/18 23/03/18 -
Price 0.39 0.35 0.50 0.435 0.60 0.49 0.435 -
P/RPS 2.88 3.82 7.99 1.77 2.73 2.46 2.43 12.02%
P/EPS 38.12 98.65 -47.27 8.99 15.03 17.14 41.37 -5.32%
EY 2.62 1.01 -2.12 11.12 6.66 5.83 2.42 5.45%
DY 3.42 5.71 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.46 2.08 1.81 2.73 2.45 1.50 5.71%

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