[VIS] QoQ Annualized Quarter Result on 31-Oct-2021 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Oct-2021 [#4]
Profit Trend
QoQ- -5.39%
YoY- 292.64%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 44,880 50,240 58,036 47,881 48,276 41,490 43,740 1.73%
PBT 12,780 15,634 14,672 12,513 12,361 9,396 11,956 4.55%
Tax -3,093 -3,790 -3,560 -2,909 -2,092 -2,050 -1,832 41.92%
NP 9,686 11,844 11,112 9,604 10,269 7,346 10,124 -2.91%
-
NP to SH 9,686 11,844 11,112 9,604 10,150 7,294 10,124 -2.91%
-
Tax Rate 24.20% 24.24% 24.26% 23.25% 16.92% 21.82% 15.32% -
Total Cost 35,193 38,396 46,924 38,277 38,006 34,144 33,616 3.11%
-
Net Worth 61,148 62,833 59,339 55,806 53,084 51,784 47,924 17.69%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 3,494 5,236 10,471 - - - - -
Div Payout % 36.07% 44.21% 94.24% - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 61,148 62,833 59,339 55,806 53,084 51,784 47,924 17.69%
NOSH 174,709 174,709 174,536 174,396 174,396 174,071 171,180 1.37%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 21.58% 23.57% 19.15% 20.06% 21.27% 17.71% 23.15% -
ROE 15.84% 18.85% 18.73% 17.21% 19.12% 14.09% 21.13% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 25.69 28.78 33.25 27.46 28.19 24.04 25.56 0.33%
EPS 5.55 6.78 6.36 5.55 5.88 4.24 5.92 -4.22%
DPS 2.00 3.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.34 0.32 0.31 0.30 0.28 16.08%
Adjusted Per Share Value based on latest NOSH - 174,396
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 17.14 19.19 22.16 18.29 18.44 15.84 16.70 1.75%
EPS 3.70 4.52 4.24 3.67 3.88 2.79 3.87 -2.95%
DPS 1.33 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.24 0.2266 0.2131 0.2027 0.1978 0.183 17.69%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.65 0.715 0.835 1.49 0.935 1.39 1.18 -
P/RPS 2.53 2.48 2.51 5.43 3.32 5.78 4.62 -33.13%
P/EPS 11.72 10.54 13.11 27.06 15.77 32.90 19.95 -29.92%
EY 8.53 9.49 7.63 3.70 6.34 3.04 5.01 42.72%
DY 3.08 4.20 7.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.99 2.46 4.66 3.02 4.63 4.21 -42.07%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 23/09/22 24/06/22 30/03/22 22/12/21 23/09/21 24/06/21 30/03/21 -
Price 0.745 0.605 0.84 1.35 1.06 1.27 1.44 -
P/RPS 2.90 2.10 2.53 4.92 3.76 5.28 5.63 -35.82%
P/EPS 13.44 8.92 13.19 24.51 17.88 30.06 24.34 -32.76%
EY 7.44 11.22 7.58 4.08 5.59 3.33 4.11 48.69%
DY 2.68 4.96 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.68 2.47 4.22 3.42 4.23 5.14 -44.50%

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