[VIS] YoY Annualized Quarter Result on 31-Jul-2020 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Jul-2020 [#3]
Profit Trend
QoQ- -68.4%
YoY- -208.78%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 24,794 44,880 48,276 16,182 22,892 37,097 29,740 -2.98%
PBT 2,693 12,780 12,361 -1,882 2,276 8,186 6,341 -13.29%
Tax -1,573 -3,093 -2,092 0 -545 -1,328 -730 13.64%
NP 1,120 9,686 10,269 -1,882 1,730 6,858 5,610 -23.54%
-
NP to SH 1,120 9,686 10,150 -1,882 1,730 6,730 5,610 -23.54%
-
Tax Rate 58.41% 24.20% 16.92% - 23.95% 16.22% 11.51% -
Total Cost 23,674 35,193 38,006 18,065 21,161 30,238 24,129 -0.31%
-
Net Worth 0 61,148 53,084 40,966 40,600 37,081 27,684 -
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - 3,494 - - 2,255 - 738 -
Div Payout % - 36.07% - - 130.33% - 13.16% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 0 61,148 53,084 40,966 40,600 37,081 27,684 -
NOSH 209,999 174,709 174,396 170,694 169,169 168,552 110,736 11.25%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 4.52% 21.58% 21.27% -11.63% 7.56% 18.49% 18.87% -
ROE 0.00% 15.84% 19.12% -4.60% 4.26% 18.15% 20.27% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 11.81 25.69 28.19 9.48 13.53 22.01 26.86 -12.79%
EPS 0.53 5.55 5.88 -1.11 1.03 4.15 5.07 -31.35%
DPS 0.00 2.00 0.00 0.00 1.33 0.00 0.67 -
NAPS 0.00 0.35 0.31 0.24 0.24 0.22 0.25 -
Adjusted Per Share Value based on latest NOSH - 170,694
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 9.47 17.14 18.44 6.18 8.74 14.17 11.36 -2.98%
EPS 0.43 3.70 3.88 -0.72 0.66 2.57 2.14 -23.45%
DPS 0.00 1.33 0.00 0.00 0.86 0.00 0.28 -
NAPS 0.00 0.2335 0.2027 0.1564 0.155 0.1416 0.1057 -
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.44 0.65 0.935 0.56 0.405 0.635 1.19 -
P/RPS 3.73 2.53 3.32 5.91 2.99 2.89 4.43 -2.82%
P/EPS 82.50 11.72 15.77 -50.77 39.59 15.90 23.49 23.27%
EY 1.21 8.53 6.34 -1.97 2.53 6.29 4.26 -18.91%
DY 0.00 3.08 0.00 0.00 3.29 0.00 0.56 -
P/NAPS 0.00 1.86 3.02 2.33 1.69 2.89 4.76 -
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date - 23/09/22 23/09/21 22/09/20 25/09/19 21/09/18 21/09/17 -
Price 0.00 0.745 1.06 0.515 0.39 0.60 1.32 -
P/RPS 0.00 2.90 3.76 5.43 2.88 2.73 4.92 -
P/EPS 0.00 13.44 17.88 -46.69 38.12 15.03 26.05 -
EY 0.00 7.44 5.59 -2.14 2.62 6.66 3.84 -
DY 0.00 2.68 0.00 0.00 3.42 0.00 0.51 -
P/NAPS 0.00 2.13 3.42 2.15 1.63 2.73 5.28 -

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