[VIS] QoQ Cumulative Quarter Result on 31-Jul-2021 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jul-2021 [#3]
Profit Trend
QoQ- 108.75%
YoY- 639.16%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 25,120 14,509 47,881 36,207 20,745 10,935 26,270 -2.94%
PBT 7,817 3,668 12,513 9,271 4,698 2,989 2,917 93.27%
Tax -1,895 -890 -2,909 -1,569 -1,025 -458 -471 153.60%
NP 5,922 2,778 9,604 7,702 3,673 2,531 2,446 80.59%
-
NP to SH 5,922 2,778 9,604 7,613 3,647 2,531 2,446 80.59%
-
Tax Rate 24.24% 24.26% 23.25% 16.92% 21.82% 15.32% 16.15% -
Total Cost 19,198 11,731 38,277 28,505 17,072 8,404 23,824 -13.43%
-
Net Worth 62,833 59,339 55,806 53,084 51,784 47,924 46,158 22.89%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 2,618 2,617 - - - - - -
Div Payout % 44.21% 94.24% - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 62,833 59,339 55,806 53,084 51,784 47,924 46,158 22.89%
NOSH 174,709 174,536 174,396 174,396 174,071 171,180 170,957 1.46%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 23.57% 19.15% 20.06% 21.27% 17.71% 23.15% 9.31% -
ROE 9.42% 4.68% 17.21% 14.34% 7.04% 5.28% 5.30% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 14.39 8.31 27.46 21.14 12.02 6.39 15.37 -4.30%
EPS 3.39 1.59 5.55 4.41 2.12 1.48 1.44 77.24%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.32 0.31 0.30 0.28 0.27 21.20%
Adjusted Per Share Value based on latest NOSH - 174,396
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 9.56 5.52 18.22 13.78 7.89 4.16 10.00 -2.96%
EPS 2.25 1.06 3.65 2.90 1.39 0.96 0.93 80.51%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2391 0.2258 0.2124 0.202 0.1971 0.1824 0.1756 22.91%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.715 0.835 1.49 0.935 1.39 1.18 0.435 -
P/RPS 4.97 10.04 5.43 4.42 11.57 18.47 2.83 45.71%
P/EPS 21.07 52.46 27.06 21.03 65.79 79.80 30.40 -21.73%
EY 4.75 1.91 3.70 4.75 1.52 1.25 3.29 27.82%
DY 2.10 1.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.46 4.66 3.02 4.63 4.21 1.61 15.21%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 24/06/22 30/03/22 22/12/21 23/09/21 24/06/21 30/03/21 21/12/20 -
Price 0.605 0.84 1.35 1.06 1.27 1.44 0.515 -
P/RPS 4.20 10.10 4.92 5.01 10.57 22.54 3.35 16.31%
P/EPS 17.83 52.77 24.51 23.84 60.11 97.38 35.99 -37.47%
EY 5.61 1.89 4.08 4.19 1.66 1.03 2.78 59.89%
DY 2.48 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.47 4.22 3.42 4.23 5.14 1.91 -8.21%

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