[VIZIONE] QoQ Annualized Quarter Result on 30-Nov-2018 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
15-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 14.72%
YoY- 386.99%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 416,648 593,816 653,618 650,506 638,028 413,186 403,318 2.18%
PBT 34,800 85,622 93,914 93,928 82,284 35,953 27,544 16.81%
Tax -7,992 -22,274 -24,280 -25,000 -22,200 -9,771 -7,360 5.62%
NP 26,808 63,348 69,634 68,928 60,084 26,182 20,184 20.76%
-
NP to SH 27,416 63,628 69,634 68,928 60,084 26,182 20,184 22.58%
-
Tax Rate 22.97% 26.01% 25.85% 26.62% 26.98% 27.18% 26.72% -
Total Cost 389,840 530,468 583,984 581,578 577,944 387,004 383,134 1.16%
-
Net Worth 527,874 519,986 514,737 496,467 448,308 433,129 400,585 20.13%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 527,874 519,986 514,737 496,467 448,308 433,129 400,585 20.13%
NOSH 562,286 562,286 559,394 558,772 3,911,404 3,695,646 3,538,740 -70.56%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 6.43% 10.67% 10.65% 10.60% 9.42% 6.34% 5.00% -
ROE 5.19% 12.24% 13.53% 13.88% 13.40% 6.04% 5.04% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 74.10 108.21 119.98 120.96 17.26 11.18 11.40 247.10%
EPS 4.88 11.60 12.79 12.82 1.64 0.71 0.57 316.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9388 0.9476 0.9449 0.9232 0.1213 0.1172 0.1132 308.14%
Adjusted Per Share Value based on latest NOSH - 558,772
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 101.74 145.00 159.60 158.84 155.79 100.89 98.48 2.18%
EPS 6.69 15.54 17.00 16.83 14.67 6.39 4.93 22.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.289 1.2697 1.2569 1.2123 1.0947 1.0576 0.9781 20.14%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.88 0.965 0.98 0.925 0.14 0.12 0.16 -
P/RPS 1.19 0.89 0.82 0.76 0.81 1.07 1.40 -10.24%
P/EPS 18.05 8.32 7.67 7.22 8.61 16.94 28.05 -25.40%
EY 5.54 12.02 13.04 13.86 11.61 5.90 3.56 34.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.04 1.00 1.15 1.02 1.41 -23.62%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 19/04/18 -
Price 0.86 0.97 1.02 0.935 0.905 0.145 0.145 -
P/RPS 1.16 0.90 0.85 0.77 5.24 1.30 1.27 -5.84%
P/EPS 17.64 8.37 7.98 7.29 55.67 20.47 25.42 -21.56%
EY 5.67 11.95 12.53 13.71 1.80 4.89 3.93 27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 1.08 1.01 7.46 1.24 1.28 -19.71%

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