[VIS] QoQ TTM Result on 31-Jul-2023 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2023
Quarter
31-Jul-2023 [#3]
Profit Trend
QoQ- 4.04%
YoY- -31.37%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 17,949 18,966 35,839 36,020 36,326 39,481 51,084 -50.23%
PBT 1,529 -426 7,953 8,839 7,840 9,370 16,403 -79.47%
Tax 116 116 -1,252 -2,548 -1,793 -2,798 -3,688 -
NP 1,645 -310 6,701 6,291 6,047 6,572 12,715 -74.45%
-
NP to SH 1,645 -310 6,701 6,291 6,047 6,572 12,715 -74.45%
-
Tax Rate -7.59% - 15.74% 28.83% 22.87% 29.86% 22.48% -
Total Cost 16,304 19,276 29,138 29,729 30,279 32,909 38,369 -43.50%
-
Net Worth 65,699 65,699 68,327 0 66,575 63,063 66,435 -0.74%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div 2,627 2,627 2,627 - - - 2,617 0.25%
Div Payout % 159.76% 0.00% 39.22% - - - 20.59% -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 65,699 65,699 68,327 0 66,575 63,063 66,435 -0.74%
NOSH 262,798 262,798 262,798 236,716 175,199 175,199 174,829 31.25%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 9.16% -1.63% 18.70% 17.47% 16.65% 16.65% 24.89% -
ROE 2.50% -0.47% 9.81% 0.00% 9.08% 10.42% 19.14% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 6.83 7.22 13.64 15.22 20.73 22.54 29.22 -62.08%
EPS 0.63 -0.12 2.55 2.66 3.45 3.75 7.27 -80.44%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 1.50 -23.70%
NAPS 0.25 0.25 0.26 0.00 0.38 0.36 0.38 -24.37%
Adjusted Per Share Value based on latest NOSH - 236,716
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 6.83 7.22 13.64 13.71 13.82 15.02 19.44 -50.24%
EPS 0.63 -0.12 2.55 2.39 2.30 2.50 4.84 -74.34%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 1.00 0.00%
NAPS 0.25 0.25 0.26 0.00 0.2533 0.24 0.2528 -0.74%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 0.385 0.385 0.40 0.44 0.65 0.71 0.575 -
P/RPS 5.64 5.33 2.93 2.89 3.13 3.15 1.97 101.75%
P/EPS 61.51 -326.38 15.69 16.56 18.83 18.92 7.91 292.99%
EY 1.63 -0.31 6.37 6.04 5.31 5.28 12.65 -74.52%
DY 2.60 2.60 2.50 0.00 0.00 0.00 2.61 -0.25%
P/NAPS 1.54 1.54 1.54 0.00 1.71 1.97 1.51 1.32%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 20/06/24 29/03/24 21/12/23 - 20/06/23 27/03/23 27/12/22 -
Price 0.445 0.405 0.405 0.00 0.385 0.91 0.655 -
P/RPS 6.52 5.61 2.97 0.00 1.86 4.04 2.24 103.99%
P/EPS 71.09 -343.33 15.88 0.00 11.15 24.26 9.01 296.82%
EY 1.41 -0.29 6.30 0.00 8.96 4.12 11.10 -74.76%
DY 2.25 2.47 2.47 0.00 0.00 0.00 2.29 -1.16%
P/NAPS 1.78 1.62 1.56 0.00 1.01 2.53 1.72 2.31%

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