[VIS] QoQ Quarter Result on 31-Jan-2022 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
30-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jan-2022 [#1]
Profit Trend
QoQ- 46.06%
YoY- 9.76%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 17,424 8,540 10,611 14,509 11,673 15,462 9,810 46.50%
PBT 6,819 1,767 4,149 3,668 3,242 4,573 1,709 150.93%
Tax -1,368 -425 -1,005 -890 -1,340 -544 -567 79.59%
NP 5,451 1,342 3,144 2,778 1,902 4,029 1,142 182.68%
-
NP to SH 5,451 1,342 3,144 2,778 1,902 3,966 1,116 187.04%
-
Tax Rate 20.06% 24.05% 24.22% 24.26% 41.33% 11.90% 33.18% -
Total Cost 11,973 7,198 7,467 11,731 9,771 11,433 8,668 23.95%
-
Net Worth 66,435 61,148 62,833 59,339 55,806 53,084 51,784 18.01%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - 2,617 - - - -
Div Payout % - - - 94.24% - - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 66,435 61,148 62,833 59,339 55,806 53,084 51,784 18.01%
NOSH 174,829 174,709 174,709 174,536 174,396 174,396 174,071 0.28%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 31.28% 15.71% 29.63% 19.15% 16.29% 26.06% 11.64% -
ROE 8.21% 2.19% 5.00% 4.68% 3.41% 7.47% 2.16% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 9.97 4.89 6.08 8.31 6.69 9.03 5.68 45.36%
EPS 3.12 0.77 1.80 1.59 1.09 2.32 0.65 183.73%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.36 0.34 0.32 0.31 0.30 17.01%
Adjusted Per Share Value based on latest NOSH - 174,536
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 6.65 3.26 4.05 5.54 4.46 5.90 3.75 46.35%
EPS 2.08 0.51 1.20 1.06 0.73 1.51 0.43 185.20%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2537 0.2335 0.24 0.2266 0.2131 0.2027 0.1978 17.99%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.575 0.65 0.715 0.835 1.49 0.935 1.39 -
P/RPS 5.77 13.30 11.76 10.04 22.26 10.36 24.46 -61.72%
P/EPS 18.44 84.62 39.69 52.46 136.62 40.37 215.00 -80.46%
EY 5.42 1.18 2.52 1.91 0.73 2.48 0.47 408.15%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 1.51 1.86 1.99 2.46 4.66 3.02 4.63 -52.52%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 27/12/22 23/09/22 24/06/22 30/03/22 22/12/21 23/09/21 24/06/21 -
Price 0.655 0.745 0.605 0.84 1.35 1.06 1.27 -
P/RPS 6.57 15.24 9.95 10.10 20.17 11.74 22.35 -55.69%
P/EPS 21.01 96.99 33.59 52.77 123.78 45.77 196.44 -77.37%
EY 4.76 1.03 2.98 1.89 0.81 2.18 0.51 341.49%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 1.72 2.13 1.68 2.47 4.22 3.42 4.23 -45.02%

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