[VIS] QoQ TTM Result on 31-Jul-2020 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Jul-2020 [#3]
Profit Trend
QoQ- -43.97%
YoY- -45.4%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 38,907 34,668 26,270 26,549 31,932 31,473 31,580 14.93%
PBT 8,174 7,593 2,917 2,854 4,924 4,733 5,973 23.28%
Tax -1,496 -929 -471 -494 -712 -903 -903 40.05%
NP 6,678 6,664 2,446 2,360 4,212 3,830 5,070 20.17%
-
NP to SH 6,652 6,664 2,446 2,360 4,212 3,830 5,070 19.86%
-
Tax Rate 18.30% 12.23% 16.15% 17.31% 14.46% 19.08% 15.12% -
Total Cost 32,229 28,004 23,824 24,189 27,720 27,643 26,510 13.92%
-
Net Worth 51,784 47,924 46,158 40,966 44,171 42,300 43,983 11.51%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - 1,691 1,691 1,691 3,382 -
Div Payout % - - - 71.68% 40.16% 44.17% 66.71% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 51,784 47,924 46,158 40,966 44,171 42,300 43,983 11.51%
NOSH 174,071 171,180 170,957 170,694 170,694 169,290 169,169 1.92%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 17.16% 19.22% 9.31% 8.89% 13.19% 12.17% 16.05% -
ROE 12.85% 13.91% 5.30% 5.76% 9.54% 9.05% 11.53% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 22.54 20.25 15.37 15.55 18.80 18.60 18.67 13.39%
EPS 3.85 3.89 1.43 1.38 2.48 2.26 3.00 18.11%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 2.00 -
NAPS 0.30 0.28 0.27 0.24 0.26 0.25 0.26 10.01%
Adjusted Per Share Value based on latest NOSH - 170,694
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 14.86 13.24 10.03 10.14 12.19 12.02 12.06 14.94%
EPS 2.54 2.54 0.93 0.90 1.61 1.46 1.94 19.69%
DPS 0.00 0.00 0.00 0.65 0.65 0.65 1.29 -
NAPS 0.1978 0.183 0.1763 0.1564 0.1687 0.1615 0.168 11.51%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.39 1.18 0.435 0.56 0.485 0.60 0.44 -
P/RPS 6.17 5.83 2.83 3.60 2.58 3.23 2.36 89.89%
P/EPS 36.07 30.31 30.40 40.50 19.56 26.51 14.68 82.18%
EY 2.77 3.30 3.29 2.47 5.11 3.77 6.81 -45.13%
DY 0.00 0.00 0.00 1.79 2.06 1.67 4.55 -
P/NAPS 4.63 4.21 1.61 2.33 1.87 2.40 1.69 95.91%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 24/06/21 30/03/21 21/12/20 22/09/20 24/06/20 13/03/20 20/12/19 -
Price 1.27 1.44 0.515 0.515 0.45 0.39 0.415 -
P/RPS 5.63 7.11 3.35 3.31 2.39 2.10 2.22 86.07%
P/EPS 32.96 36.98 35.99 37.25 18.15 17.23 13.85 78.34%
EY 3.03 2.70 2.78 2.68 5.51 5.80 7.22 -43.97%
DY 0.00 0.00 0.00 1.94 2.22 2.56 4.82 -
P/NAPS 4.23 5.14 1.91 2.15 1.73 1.56 1.60 91.30%

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