[VIS] QoQ TTM Result on 31-Jul-2018 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jul-2018 [#3]
Profit Trend
QoQ- 21.07%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 32,361 36,910 41,394 37,494 33,954 33,056 31,976 0.80%
PBT 8,017 9,469 10,335 9,085 7,409 6,995 7,701 2.72%
Tax -1,958 -2,166 -2,166 -1,509 -1,231 -1,062 -1,065 50.24%
NP 6,059 7,303 8,169 7,576 6,178 5,933 6,636 -5.89%
-
NP to SH 5,963 7,207 8,073 7,480 6,178 5,933 6,636 -6.89%
-
Tax Rate 24.42% 22.87% 20.96% 16.61% 16.61% 15.18% 13.83% -
Total Cost 26,302 29,607 33,225 29,918 27,776 27,123 25,340 2.52%
-
Net Worth 40,588 40,567 40,529 37,081 33,710 46,223 30,999 19.74%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 1,690 1,690 - - - - 553 111.02%
Div Payout % 28.35% 23.45% - - - - 8.34% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 40,588 40,567 40,529 37,081 33,710 46,223 30,999 19.74%
NOSH 169,169 169,036 168,961 168,552 168,552 168,552 110,713 32.76%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 18.72% 19.79% 19.73% 20.21% 18.20% 17.95% 20.75% -
ROE 14.69% 17.77% 19.92% 20.17% 18.33% 12.84% 21.41% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 19.14 21.84 24.51 22.24 20.14 20.74 28.88 -24.04%
EPS 3.53 4.26 4.78 4.44 3.67 3.72 5.99 -29.77%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.50 58.94%
NAPS 0.24 0.24 0.24 0.22 0.20 0.29 0.28 -9.79%
Adjusted Per Share Value based on latest NOSH - 168,552
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 12.36 14.10 15.81 14.32 12.97 12.62 12.21 0.81%
EPS 2.28 2.75 3.08 2.86 2.36 2.27 2.53 -6.71%
DPS 0.65 0.65 0.00 0.00 0.00 0.00 0.21 112.82%
NAPS 0.155 0.1549 0.1548 0.1416 0.1287 0.1765 0.1184 19.72%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.41 0.445 0.52 0.635 0.365 0.545 1.15 -
P/RPS 2.14 2.04 2.12 2.85 1.81 2.63 3.98 -33.95%
P/EPS 11.63 10.44 10.88 14.31 9.96 14.64 19.19 -28.45%
EY 8.60 9.58 9.19 6.99 10.04 6.83 5.21 39.79%
DY 2.44 2.25 0.00 0.00 0.00 0.00 0.43 219.15%
P/NAPS 1.71 1.85 2.17 2.89 1.83 1.88 4.11 -44.35%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 25/06/19 27/03/19 21/12/18 21/09/18 25/06/18 23/03/18 18/12/17 -
Price 0.35 0.50 0.435 0.60 0.49 0.435 0.61 -
P/RPS 1.83 2.29 1.77 2.70 2.43 2.10 2.11 -9.07%
P/EPS 9.93 11.73 9.10 13.52 13.37 11.69 10.18 -1.64%
EY 10.07 8.53 10.99 7.40 7.48 8.56 9.83 1.62%
DY 2.86 2.00 0.00 0.00 0.00 0.00 0.82 130.51%
P/NAPS 1.46 2.08 1.81 2.73 2.45 1.50 2.18 -23.50%

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