[VIS] QoQ TTM Result on 31-Jan-2023 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2023
Quarter
31-Jan-2023 [#1]
Profit Trend
QoQ- -48.31%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 35,839 36,020 36,326 39,481 51,084 45,333 52,255 -22.17%
PBT 7,953 8,839 7,840 9,370 16,403 12,826 15,632 -36.19%
Tax -1,252 -2,548 -1,793 -2,798 -3,688 -3,660 -3,779 -52.02%
NP 6,701 6,291 6,047 6,572 12,715 9,166 11,853 -31.55%
-
NP to SH 6,701 6,291 6,047 6,572 12,715 9,166 11,790 -31.31%
-
Tax Rate 15.74% 28.83% 22.87% 29.86% 22.48% 28.54% 24.17% -
Total Cost 29,138 29,729 30,279 32,909 38,369 36,167 40,402 -19.53%
-
Net Worth 68,327 0 66,575 63,063 66,435 61,148 62,833 5.73%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 2,627 - - - 2,617 2,617 2,617 0.25%
Div Payout % 39.22% - - - 20.59% 28.56% 22.20% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 68,327 0 66,575 63,063 66,435 61,148 62,833 5.73%
NOSH 262,798 236,716 175,199 175,199 174,829 174,709 174,709 31.18%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 18.70% 17.47% 16.65% 16.65% 24.89% 20.22% 22.68% -
ROE 9.81% 0.00% 9.08% 10.42% 19.14% 14.99% 18.76% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 13.64 15.22 20.73 22.54 29.22 25.95 29.94 -40.70%
EPS 2.55 2.66 3.45 3.75 7.27 5.25 6.75 -47.64%
DPS 1.00 0.00 0.00 0.00 1.50 1.50 1.50 -23.62%
NAPS 0.26 0.00 0.38 0.36 0.38 0.35 0.36 -19.45%
Adjusted Per Share Value based on latest NOSH - 175,199
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 13.69 13.76 13.87 15.08 19.51 17.31 19.96 -22.17%
EPS 2.56 2.40 2.31 2.51 4.86 3.50 4.50 -31.27%
DPS 1.00 0.00 0.00 0.00 1.00 1.00 1.00 0.00%
NAPS 0.2609 0.00 0.2542 0.2408 0.2537 0.2335 0.24 5.70%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.40 0.44 0.65 0.71 0.575 0.65 0.715 -
P/RPS 2.93 2.89 3.13 3.15 1.97 2.51 2.39 14.50%
P/EPS 15.69 16.56 18.83 18.92 7.91 12.39 10.58 29.95%
EY 6.37 6.04 5.31 5.28 12.65 8.07 9.45 -23.06%
DY 2.50 0.00 0.00 0.00 2.61 2.31 2.10 12.29%
P/NAPS 1.54 0.00 1.71 1.97 1.51 1.86 1.99 -15.67%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 21/12/23 - 20/06/23 27/03/23 27/12/22 23/09/22 24/06/22 -
Price 0.405 0.00 0.385 0.91 0.655 0.745 0.605 -
P/RPS 2.97 0.00 1.86 4.04 2.24 2.87 2.02 29.21%
P/EPS 15.88 0.00 11.15 24.26 9.01 14.20 8.96 46.29%
EY 6.30 0.00 8.96 4.12 11.10 7.04 11.17 -31.66%
DY 2.47 0.00 0.00 0.00 2.29 2.01 2.48 -0.26%
P/NAPS 1.56 0.00 1.01 2.53 1.72 2.13 1.68 -4.80%

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