[VIS] QoQ TTM Result on 30-Apr-2020 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
30-Apr-2020 [#2]
Profit Trend
QoQ- 9.97%
YoY- -29.36%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 34,668 26,270 26,549 31,932 31,473 31,580 30,740 8.30%
PBT 7,593 2,917 2,854 4,924 4,733 5,973 5,902 18.19%
Tax -929 -471 -494 -712 -903 -903 -1,580 -29.70%
NP 6,664 2,446 2,360 4,212 3,830 5,070 4,322 33.28%
-
NP to SH 6,664 2,446 2,360 4,212 3,830 5,070 4,322 33.28%
-
Tax Rate 12.23% 16.15% 17.31% 14.46% 19.08% 15.12% 26.77% -
Total Cost 28,004 23,824 24,189 27,720 27,643 26,510 26,418 3.94%
-
Net Worth 47,924 46,158 40,966 44,171 42,300 43,983 40,600 11.63%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - 1,691 1,691 1,691 3,382 1,690 -
Div Payout % - - 71.68% 40.16% 44.17% 66.71% 39.11% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 47,924 46,158 40,966 44,171 42,300 43,983 40,600 11.63%
NOSH 171,180 170,957 170,694 170,694 169,290 169,169 169,169 0.78%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 19.22% 9.31% 8.89% 13.19% 12.17% 16.05% 14.06% -
ROE 13.91% 5.30% 5.76% 9.54% 9.05% 11.53% 10.65% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 20.25 15.37 15.55 18.80 18.60 18.67 18.17 7.45%
EPS 3.89 1.43 1.38 2.48 2.26 3.00 2.55 32.34%
DPS 0.00 0.00 1.00 1.00 1.00 2.00 1.00 -
NAPS 0.28 0.27 0.24 0.26 0.25 0.26 0.24 10.77%
Adjusted Per Share Value based on latest NOSH - 170,694
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 13.19 10.00 10.10 12.15 11.98 12.02 11.70 8.27%
EPS 2.54 0.93 0.90 1.60 1.46 1.93 1.64 33.68%
DPS 0.00 0.00 0.64 0.64 0.64 1.29 0.64 -
NAPS 0.1824 0.1756 0.1559 0.1681 0.161 0.1674 0.1545 11.64%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.18 0.435 0.56 0.485 0.60 0.44 0.405 -
P/RPS 5.83 2.83 3.60 2.58 3.23 2.36 2.23 89.22%
P/EPS 30.31 30.40 40.50 19.56 26.51 14.68 15.85 53.76%
EY 3.30 3.29 2.47 5.11 3.77 6.81 6.31 -34.96%
DY 0.00 0.00 1.79 2.06 1.67 4.55 2.47 -
P/NAPS 4.21 1.61 2.33 1.87 2.40 1.69 1.69 83.25%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/03/21 21/12/20 22/09/20 24/06/20 13/03/20 20/12/19 25/09/19 -
Price 1.44 0.515 0.515 0.45 0.39 0.415 0.39 -
P/RPS 7.11 3.35 3.31 2.39 2.10 2.22 2.15 121.16%
P/EPS 36.98 35.99 37.25 18.15 17.23 13.85 15.27 79.85%
EY 2.70 2.78 2.68 5.51 5.80 7.22 6.55 -44.46%
DY 0.00 0.00 1.94 2.22 2.56 4.82 2.56 -
P/NAPS 5.14 1.91 2.15 1.73 1.56 1.60 1.63 114.29%

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