[VIS] QoQ Cumulative 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- 26.15%
YoY- 292.64%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 33,660 25,120 14,509 47,881 36,207 20,745 10,935 112.04%
PBT 9,585 7,817 3,668 12,513 9,271 4,698 2,989 117.92%
Tax -2,320 -1,895 -890 -2,909 -1,569 -1,025 -458 195.82%
NP 7,265 5,922 2,778 9,604 7,702 3,673 2,531 102.36%
-
NP to SH 7,265 5,922 2,778 9,604 7,613 3,647 2,531 102.36%
-
Tax Rate 24.20% 24.24% 24.26% 23.25% 16.92% 21.82% 15.32% -
Total Cost 26,395 19,198 11,731 38,277 28,505 17,072 8,404 114.91%
-
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 2,620 2,618 2,617 - - - - -
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 11.88% 9.42% 4.68% 17.21% 14.34% 7.04% 5.28% -
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 19.27 14.39 8.31 27.46 21.14 12.02 6.39 109.15%
EPS 4.16 3.39 1.59 5.55 4.41 2.12 1.48 99.54%
DPS 1.50 1.50 1.50 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 12.81 9.56 5.52 18.22 13.78 7.89 4.16 112.09%
EPS 2.76 2.25 1.06 3.65 2.90 1.39 0.96 102.58%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2327 0.2391 0.2258 0.2124 0.202 0.1971 0.1824 17.68%
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 3.37 4.97 10.04 5.43 4.42 11.57 18.47 -67.93%
P/EPS 15.63 21.07 52.46 27.06 21.03 65.79 79.80 -66.37%
EY 6.40 4.75 1.91 3.70 4.75 1.52 1.25 197.95%
DY 2.31 2.10 1.80 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 3.87 4.20 10.10 4.92 5.01 10.57 22.54 -69.20%
P/EPS 17.92 17.83 52.77 24.51 23.84 60.11 97.38 -67.74%
EY 5.58 5.61 1.89 4.08 4.19 1.66 1.03 209.41%
DY 2.01 2.48 1.79 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