[VIZIONE] QoQ TTM Result on 28-Feb-2019 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- 18.11%
YoY- 313.47%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 478,470 538,471 593,816 600,911 569,808 551,358 413,186 10.26%
PBT 59,037 73,750 85,621 85,733 72,473 55,812 35,954 39.14%
Tax -15,829 -18,721 -22,273 -22,460 -18,903 -15,137 -9,771 37.89%
NP 43,208 55,029 63,348 63,273 53,570 40,675 26,183 39.60%
-
NP to SH 43,941 55,461 63,628 63,273 53,570 40,675 26,183 41.17%
-
Tax Rate 26.81% 25.38% 26.01% 26.20% 26.08% 27.12% 27.18% -
Total Cost 435,262 483,442 530,468 537,638 516,238 510,683 387,003 8.14%
-
Net Worth 556,309 527,874 519,986 514,737 496,467 448,308 433,129 18.14%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 556,309 527,874 519,986 514,737 496,467 448,308 433,129 18.14%
NOSH 586,086 562,286 562,286 559,394 558,772 3,911,404 3,695,646 -70.66%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 9.03% 10.22% 10.67% 10.53% 9.40% 7.38% 6.34% -
ROE 7.90% 10.51% 12.24% 12.29% 10.79% 9.07% 6.05% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 84.31 95.76 108.21 110.31 105.96 14.92 11.18 284.08%
EPS 7.74 9.86 11.60 11.61 9.96 1.10 0.71 390.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9803 0.9388 0.9476 0.9449 0.9232 0.1213 0.1172 311.52%
Adjusted Per Share Value based on latest NOSH - 559,394
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 116.83 131.48 145.00 146.73 139.13 134.63 100.89 10.26%
EPS 10.73 13.54 15.54 15.45 13.08 9.93 6.39 41.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3584 1.289 1.2697 1.2569 1.2123 1.0947 1.0576 18.14%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.82 0.88 0.965 0.98 0.925 0.14 0.12 -
P/RPS 0.97 0.92 0.89 0.89 0.87 0.94 1.07 -6.32%
P/EPS 10.59 8.92 8.32 8.44 9.29 12.72 16.94 -26.86%
EY 9.44 11.21 12.02 11.85 10.77 7.86 5.90 36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 1.02 1.04 1.00 1.15 1.02 -12.13%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 31/01/20 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 -
Price 0.825 0.86 0.97 1.02 0.935 0.905 0.145 -
P/RPS 0.98 0.90 0.90 0.92 0.88 6.07 1.30 -17.15%
P/EPS 10.65 8.72 8.37 8.78 9.39 82.23 20.47 -35.28%
EY 9.39 11.47 11.95 11.39 10.65 1.22 4.89 54.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 1.02 1.08 1.01 7.46 1.24 -22.84%

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