[VIS] QoQ TTM Result on 31-Jan-2018 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jan-2018 [#1]
Profit Trend
QoQ- -10.59%
YoY- 14.69%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 41,394 37,494 33,954 33,056 31,976 34,046 34,623 12.60%
PBT 10,335 9,085 7,409 6,995 7,701 8,031 8,349 15.24%
Tax -2,166 -1,509 -1,231 -1,062 -1,065 -1,679 -1,361 36.19%
NP 8,169 7,576 6,178 5,933 6,636 6,352 6,988 10.93%
-
NP to SH 8,073 7,480 6,178 5,933 6,636 6,352 6,988 10.07%
-
Tax Rate 20.96% 16.61% 16.61% 15.18% 13.83% 20.91% 16.30% -
Total Cost 33,225 29,918 27,776 27,123 25,340 27,694 27,635 13.02%
-
Net Worth 40,529 37,081 33,710 46,223 30,999 27,644 26,566 32.42%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - 553 553 553 -
Div Payout % - - - - 8.34% 8.71% 7.92% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 40,529 37,081 33,710 46,223 30,999 27,644 26,566 32.42%
NOSH 168,961 168,552 168,552 168,552 110,713 110,578 110,695 32.46%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 19.73% 20.21% 18.20% 17.95% 20.75% 18.66% 20.18% -
ROE 19.92% 20.17% 18.33% 12.84% 21.41% 22.98% 26.30% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 24.51 22.24 20.14 20.74 28.88 30.79 31.28 -14.96%
EPS 4.78 4.44 3.67 3.72 5.99 5.74 6.31 -16.85%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.24 0.22 0.20 0.29 0.28 0.25 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 168,552
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 15.75 14.27 12.92 12.58 12.17 12.96 13.17 12.63%
EPS 3.07 2.85 2.35 2.26 2.53 2.42 2.66 9.99%
DPS 0.00 0.00 0.00 0.00 0.21 0.21 0.21 -
NAPS 0.1542 0.1411 0.1283 0.1759 0.118 0.1052 0.1011 32.40%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.52 0.635 0.365 0.545 1.15 1.19 0.795 -
P/RPS 2.12 2.85 1.81 2.63 3.98 3.87 2.54 -11.32%
P/EPS 10.88 14.31 9.96 14.64 19.19 20.72 12.59 -9.24%
EY 9.19 6.99 10.04 6.83 5.21 4.83 7.94 10.20%
DY 0.00 0.00 0.00 0.00 0.43 0.42 0.63 -
P/NAPS 2.17 2.89 1.83 1.88 4.11 4.76 3.31 -24.47%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 21/12/18 21/09/18 25/06/18 23/03/18 18/12/17 21/09/17 21/06/17 -
Price 0.435 0.60 0.49 0.435 0.61 1.32 0.905 -
P/RPS 1.77 2.70 2.43 2.10 2.11 4.29 2.89 -27.81%
P/EPS 9.10 13.52 13.37 11.69 10.18 22.98 14.34 -26.09%
EY 10.99 7.40 7.48 8.56 9.83 4.35 6.98 35.22%
DY 0.00 0.00 0.00 0.00 0.82 0.38 0.55 -
P/NAPS 1.81 2.73 2.45 1.50 2.18 5.28 3.77 -38.60%

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