[VIS] YoY Annualized Quarter Result on 31-Jul-2018 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jul-2018 [#3]
Profit Trend
QoQ- 39.7%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 48,276 16,182 22,892 37,097 29,740 20,969 11,425 27.12%
PBT 12,361 -1,882 2,276 8,186 6,341 2,865 424 75.34%
Tax -2,092 0 -545 -1,328 -730 0 0 -
NP 10,269 -1,882 1,730 6,858 5,610 2,865 424 70.01%
-
NP to SH 10,150 -1,882 1,730 6,730 5,610 2,865 424 69.68%
-
Tax Rate 16.92% - 23.95% 16.22% 11.51% 0.00% 0.00% -
Total Cost 38,006 18,065 21,161 30,238 24,129 18,104 11,001 22.92%
-
Net Worth 53,084 40,966 40,600 37,081 27,684 21,046 19,080 18.57%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - - 2,255 - 738 - - -
Div Payout % - - 130.33% - 13.16% - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 53,084 40,966 40,600 37,081 27,684 21,046 19,080 18.57%
NOSH 174,396 170,694 169,169 168,552 110,736 110,773 105,999 8.64%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 21.27% -11.63% 7.56% 18.49% 18.87% 13.66% 3.71% -
ROE 19.12% -4.60% 4.26% 18.15% 20.27% 13.61% 2.22% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 28.19 9.48 13.53 22.01 26.86 18.93 10.78 17.35%
EPS 5.88 -1.11 1.03 4.15 5.07 2.59 0.40 56.44%
DPS 0.00 0.00 1.33 0.00 0.67 0.00 0.00 -
NAPS 0.31 0.24 0.24 0.22 0.25 0.19 0.18 9.47%
Adjusted Per Share Value based on latest NOSH - 168,552
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 18.37 6.16 8.71 14.12 11.32 7.98 4.35 27.10%
EPS 3.86 -0.72 0.66 2.56 2.13 1.09 0.16 69.90%
DPS 0.00 0.00 0.86 0.00 0.28 0.00 0.00 -
NAPS 0.202 0.1559 0.1545 0.1411 0.1053 0.0801 0.0726 18.57%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.935 0.56 0.405 0.635 1.19 0.205 0.225 -
P/RPS 3.32 5.91 2.99 2.89 4.43 1.08 2.09 8.01%
P/EPS 15.77 -50.77 39.59 15.90 23.49 7.93 56.25 -19.08%
EY 6.34 -1.97 2.53 6.29 4.26 12.62 1.78 23.55%
DY 0.00 0.00 3.29 0.00 0.56 0.00 0.00 -
P/NAPS 3.02 2.33 1.69 2.89 4.76 1.08 1.25 15.82%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 23/09/21 22/09/20 25/09/19 21/09/18 21/09/17 22/09/16 25/09/15 -
Price 1.06 0.515 0.39 0.60 1.32 0.20 0.17 -
P/RPS 3.76 5.43 2.88 2.73 4.92 1.06 1.58 15.53%
P/EPS 17.88 -46.69 38.12 15.03 26.05 7.73 42.50 -13.42%
EY 5.59 -2.14 2.62 6.66 3.84 12.93 2.35 15.52%
DY 0.00 0.00 3.42 0.00 0.51 0.00 0.00 -
P/NAPS 3.42 2.15 1.63 2.73 5.28 1.05 0.94 23.99%

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