[VIS] YoY Annualized Quarter Result on 31-Oct-2016 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
19-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Oct-2016 [#4]
Profit Trend
QoQ- 49.79%
YoY- 744.44%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 33,247 41,394 31,976 27,468 9,434 16,116 3,623 44.66%
PBT 5,973 10,335 7,702 5,420 -666 1,240 -2,395 -
Tax -903 -2,166 -1,063 -1,128 0 0 0 -
NP 5,070 8,169 6,639 4,292 -666 1,240 -2,395 -
-
NP to SH 5,070 8,169 6,639 4,292 -666 1,240 -2,395 -
-
Tax Rate 15.12% 20.96% 13.80% 20.81% - 0.00% - -
Total Cost 28,177 33,225 25,337 23,176 10,100 14,876 6,018 29.32%
-
Net Worth 43,983 40,529 30,999 23,251 19,028 17,138 16,100 18.22%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 3,383 - 553 - - - - -
Div Payout % 66.73% - 8.34% - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 43,983 40,529 30,999 23,251 19,028 17,138 16,100 18.22%
NOSH 169,169 168,961 110,713 110,721 105,714 100,813 100,630 9.03%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 15.25% 19.73% 20.76% 15.63% -7.06% 7.69% -66.11% -
ROE 11.53% 20.16% 21.42% 18.46% -3.50% 7.24% -14.88% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 19.65 24.51 28.88 24.81 8.92 15.99 3.60 32.67%
EPS 3.00 4.91 6.00 3.88 -0.63 1.23 -2.38 -
DPS 2.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.28 0.21 0.18 0.17 0.16 8.42%
Adjusted Per Share Value based on latest NOSH - 110,670
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 12.70 15.81 12.21 10.49 3.60 6.15 1.38 44.73%
EPS 1.94 3.12 2.54 1.64 -0.25 0.47 -0.91 -
DPS 1.29 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.1548 0.1184 0.0888 0.0727 0.0654 0.0615 18.22%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.44 0.52 1.15 0.235 0.195 0.245 0.575 -
P/RPS 2.24 2.12 3.98 0.95 2.19 1.53 15.97 -27.90%
P/EPS 14.68 10.75 19.18 6.06 -30.95 19.92 -24.16 -
EY 6.81 9.30 5.21 16.50 -3.23 5.02 -4.14 -
DY 4.55 0.00 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.17 4.11 1.12 1.08 1.44 3.59 -11.79%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 20/12/19 21/12/18 18/12/17 19/12/16 23/12/15 29/12/14 13/12/13 -
Price 0.415 0.435 0.61 0.275 0.18 0.225 0.60 -
P/RPS 2.11 1.77 2.11 1.11 2.02 1.41 16.67 -29.13%
P/EPS 13.85 8.99 10.17 7.09 -28.57 18.29 -25.21 -
EY 7.22 11.12 9.83 14.10 -3.50 5.47 -3.97 -
DY 4.82 0.00 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.81 2.18 1.31 1.00 1.32 3.75 -13.22%

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