[VIZIONE] QoQ Annualized Quarter Result on 28-Feb-2019 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- 1.03%
YoY- 245.0%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 419,814 416,648 593,816 653,618 650,506 638,028 413,186 1.06%
PBT 40,764 34,800 85,622 93,914 93,928 82,284 35,953 8.72%
Tax -12,110 -7,992 -22,274 -24,280 -25,000 -22,200 -9,771 15.36%
NP 28,654 26,808 63,348 69,634 68,928 60,084 26,182 6.19%
-
NP to SH 29,558 27,416 63,628 69,634 68,928 60,084 26,182 8.41%
-
Tax Rate 29.71% 22.97% 26.01% 25.85% 26.62% 26.98% 27.18% -
Total Cost 391,160 389,840 530,468 583,984 581,578 577,944 387,004 0.71%
-
Net Worth 556,309 527,874 519,986 514,737 496,467 448,308 433,129 18.14%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 556,309 527,874 519,986 514,737 496,467 448,308 433,129 18.14%
NOSH 586,086 562,286 562,286 559,394 558,772 3,911,404 3,695,646 -70.66%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 6.83% 6.43% 10.67% 10.65% 10.60% 9.42% 6.34% -
ROE 5.31% 5.19% 12.24% 13.53% 13.88% 13.40% 6.04% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 73.98 74.10 108.21 119.98 120.96 17.26 11.18 252.05%
EPS 5.20 4.88 11.60 12.79 12.82 1.64 0.71 276.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9803 0.9388 0.9476 0.9449 0.9232 0.1213 0.1172 311.52%
Adjusted Per Share Value based on latest NOSH - 559,394
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 102.51 101.74 145.00 159.60 158.84 155.79 100.89 1.06%
EPS 7.22 6.69 15.54 17.00 16.83 14.67 6.39 8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3584 1.289 1.2697 1.2569 1.2123 1.0947 1.0576 18.14%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.82 0.88 0.965 0.98 0.925 0.14 0.12 -
P/RPS 1.11 1.19 0.89 0.82 0.76 0.81 1.07 2.47%
P/EPS 15.74 18.05 8.32 7.67 7.22 8.61 16.94 -4.77%
EY 6.35 5.54 12.02 13.04 13.86 11.61 5.90 5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 1.02 1.04 1.00 1.15 1.02 -12.13%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 31/01/20 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 -
Price 0.825 0.86 0.97 1.02 0.935 0.905 0.145 -
P/RPS 1.12 1.16 0.90 0.85 0.77 5.24 1.30 -9.44%
P/EPS 15.84 17.64 8.37 7.98 7.29 55.67 20.47 -15.70%
EY 6.31 5.67 11.95 12.53 13.71 1.80 4.89 18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 1.02 1.08 1.01 7.46 1.24 -22.84%

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