[VIS] QoQ TTM Result on 31-Oct-2017 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Oct-2017 [#4]
Profit Trend
QoQ- 4.47%
YoY- 54.61%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 37,494 33,954 33,056 31,976 34,046 34,623 29,301 17.91%
PBT 9,085 7,409 6,995 7,701 8,031 8,349 6,304 27.67%
Tax -1,509 -1,231 -1,062 -1,065 -1,679 -1,361 -1,131 21.25%
NP 7,576 6,178 5,933 6,636 6,352 6,988 5,173 29.05%
-
NP to SH 7,480 6,178 5,933 6,636 6,352 6,988 5,173 27.95%
-
Tax Rate 16.61% 16.61% 15.18% 13.83% 20.91% 16.30% 17.94% -
Total Cost 29,918 27,776 27,123 25,340 27,694 27,635 24,128 15.46%
-
Net Worth 37,081 33,710 46,223 30,999 27,644 26,566 24,352 32.45%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - 553 553 553 553 -
Div Payout % - - - 8.34% 8.71% 7.92% 10.70% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 37,081 33,710 46,223 30,999 27,644 26,566 24,352 32.45%
NOSH 168,552 168,552 168,552 110,713 110,578 110,695 110,695 32.45%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 20.21% 18.20% 17.95% 20.75% 18.66% 20.18% 17.65% -
ROE 20.17% 18.33% 12.84% 21.41% 22.98% 26.30% 21.24% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 22.24 20.14 20.74 28.88 30.79 31.28 26.47 -10.98%
EPS 4.44 3.67 3.72 5.99 5.74 6.31 4.67 -3.31%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.22 0.20 0.29 0.28 0.25 0.24 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 110,713
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 14.32 12.97 12.62 12.21 13.00 13.22 11.19 17.92%
EPS 2.86 2.36 2.27 2.53 2.43 2.67 1.98 27.86%
DPS 0.00 0.00 0.00 0.21 0.21 0.21 0.21 -
NAPS 0.1416 0.1287 0.1765 0.1184 0.1056 0.1015 0.093 32.45%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.635 0.365 0.545 1.15 1.19 0.795 0.47 -
P/RPS 2.85 1.81 2.63 3.98 3.87 2.54 1.78 36.98%
P/EPS 14.31 9.96 14.64 19.19 20.72 12.59 10.06 26.56%
EY 6.99 10.04 6.83 5.21 4.83 7.94 9.94 -20.97%
DY 0.00 0.00 0.00 0.43 0.42 0.63 1.06 -
P/NAPS 2.89 1.83 1.88 4.11 4.76 3.31 2.14 22.24%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 21/09/18 25/06/18 23/03/18 18/12/17 21/09/17 21/06/17 23/03/17 -
Price 0.60 0.49 0.435 0.61 1.32 0.905 0.77 -
P/RPS 2.70 2.43 2.10 2.11 4.29 2.89 2.91 -4.88%
P/EPS 13.52 13.37 11.69 10.18 22.98 14.34 16.48 -12.39%
EY 7.40 7.48 8.56 9.83 4.35 6.98 6.07 14.16%
DY 0.00 0.00 0.00 0.82 0.38 0.55 0.65 -
P/NAPS 2.73 2.45 1.50 2.18 5.28 3.77 3.50 -15.30%

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