[VIS] QoQ TTM Result on 31-Jul-2016 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- 253.49%
YoY- -9.62%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 34,623 29,301 27,467 16,591 11,025 10,374 9,433 138.13%
PBT 8,349 6,304 5,420 1,165 -759 -1,106 -665 -
Tax -1,361 -1,131 -1,128 0 0 0 0 -
NP 6,988 5,173 4,292 1,165 -759 -1,106 -665 -
-
NP to SH 6,988 5,173 4,292 1,165 -759 -1,106 -665 -
-
Tax Rate 16.30% 17.94% 20.81% 0.00% - - - -
Total Cost 27,635 24,128 23,175 15,426 11,784 11,480 10,098 95.77%
-
Net Worth 26,566 24,352 23,240 21,070 19,800 19,718 19,901 21.25%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 553 553 - - - - - -
Div Payout % 7.92% 10.70% - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 26,566 24,352 23,240 21,070 19,800 19,718 19,901 21.25%
NOSH 110,695 110,695 110,670 110,898 110,000 109,545 110,561 0.08%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 20.18% 17.65% 15.63% 7.02% -6.88% -10.66% -7.05% -
ROE 26.30% 21.24% 18.47% 5.53% -3.83% -5.61% -3.34% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 31.28 26.47 24.82 14.96 10.02 9.47 8.53 137.98%
EPS 6.31 4.67 3.88 1.05 -0.69 -1.01 -0.60 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.21 0.19 0.18 0.18 0.18 21.16%
Adjusted Per Share Value based on latest NOSH - 110,898
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 13.22 11.19 10.49 6.34 4.21 3.96 3.60 138.21%
EPS 2.67 1.98 1.64 0.44 -0.29 -0.42 -0.25 -
DPS 0.21 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.093 0.0888 0.0805 0.0756 0.0753 0.076 21.29%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.795 0.47 0.235 0.205 0.185 0.185 0.195 -
P/RPS 2.54 1.78 0.95 1.37 1.85 1.95 2.29 7.15%
P/EPS 12.59 10.06 6.06 19.51 -26.81 -18.32 -32.42 -
EY 7.94 9.94 16.50 5.12 -3.73 -5.46 -3.08 -
DY 0.63 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.14 1.12 1.08 1.03 1.03 1.08 111.13%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 23/03/17 19/12/16 22/09/16 23/06/16 24/03/16 23/12/15 -
Price 0.905 0.77 0.275 0.20 0.205 0.185 0.18 -
P/RPS 2.89 2.91 1.11 1.34 2.05 1.95 2.11 23.35%
P/EPS 14.34 16.48 7.09 19.04 -29.71 -18.32 -29.93 -
EY 6.98 6.07 14.10 5.25 -3.37 -5.46 -3.34 -
DY 0.55 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 3.50 1.31 1.05 1.14 1.03 1.00 142.42%

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