[VIS] QoQ TTM Result on 31-Jul-2022 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jul-2022 [#3]
Profit Trend
QoQ- -22.26%
YoY- -20.09%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 36,326 39,481 51,084 45,333 52,255 51,454 47,880 -16.85%
PBT 7,840 9,370 16,403 12,826 15,632 13,192 12,513 -26.84%
Tax -1,793 -2,798 -3,688 -3,660 -3,779 -3,341 -2,909 -27.63%
NP 6,047 6,572 12,715 9,166 11,853 9,851 9,604 -26.60%
-
NP to SH 6,047 6,572 12,715 9,166 11,790 9,762 9,515 -26.14%
-
Tax Rate 22.87% 29.86% 22.48% 28.54% 24.17% 25.33% 23.25% -
Total Cost 30,279 32,909 38,369 36,167 40,402 41,603 38,276 -14.50%
-
Net Worth 66,575 63,063 66,435 61,148 62,833 59,339 55,806 12.51%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - 2,617 2,617 2,617 2,617 - -
Div Payout % - - 20.59% 28.56% 22.20% 26.82% - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 66,575 63,063 66,435 61,148 62,833 59,339 55,806 12.51%
NOSH 175,199 175,199 174,829 174,709 174,709 174,536 174,396 0.30%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 16.65% 16.65% 24.89% 20.22% 22.68% 19.15% 20.06% -
ROE 9.08% 10.42% 19.14% 14.99% 18.76% 16.45% 17.05% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 20.73 22.54 29.22 25.95 29.94 29.48 27.45 -17.11%
EPS 3.45 3.75 7.27 5.25 6.75 5.59 5.46 -26.42%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 0.38 0.36 0.38 0.35 0.36 0.34 0.32 12.17%
Adjusted Per Share Value based on latest NOSH - 174,709
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 13.82 15.02 19.44 17.25 19.88 19.58 18.22 -16.87%
EPS 2.30 2.50 4.84 3.49 4.49 3.71 3.62 -26.15%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.2533 0.24 0.2528 0.2327 0.2391 0.2258 0.2124 12.49%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.65 0.71 0.575 0.65 0.715 0.835 1.49 -
P/RPS 3.13 3.15 1.97 2.51 2.39 2.83 5.43 -30.80%
P/EPS 18.83 18.92 7.91 12.39 10.58 14.93 27.31 -22.00%
EY 5.31 5.28 12.65 8.07 9.45 6.70 3.66 28.24%
DY 0.00 0.00 2.61 2.31 2.10 1.80 0.00 -
P/NAPS 1.71 1.97 1.51 1.86 1.99 2.46 4.66 -48.83%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 20/06/23 27/03/23 27/12/22 23/09/22 24/06/22 30/03/22 22/12/21 -
Price 0.385 0.91 0.655 0.745 0.605 0.84 1.35 -
P/RPS 1.86 4.04 2.24 2.87 2.02 2.85 4.92 -47.80%
P/EPS 11.15 24.26 9.01 14.20 8.96 15.02 24.74 -41.30%
EY 8.96 4.12 11.10 7.04 11.17 6.66 4.04 70.31%
DY 0.00 0.00 2.29 2.01 2.48 1.79 0.00 -
P/NAPS 1.01 2.53 1.72 2.13 1.68 2.47 4.22 -61.55%

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