[VIS] YoY Cumulative 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- 109.55%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 36,207 12,137 17,169 27,823 22,305 15,727 8,569 27.12%
PBT 9,271 -1,412 1,707 6,140 4,756 2,149 318 75.34%
Tax -1,569 0 -409 -996 -548 0 0 -
NP 7,702 -1,412 1,298 5,144 4,208 2,149 318 70.01%
-
NP to SH 7,613 -1,412 1,298 5,048 4,208 2,149 318 69.68%
-
Tax Rate 16.92% - 23.96% 16.22% 11.52% 0.00% 0.00% -
Total Cost 28,505 13,549 15,871 22,679 18,097 13,578 8,251 22.92%
-
Net Worth 53,084 40,966 40,600 37,081 27,684 21,046 19,079 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 - - 1,691 - 553 - - -
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 19,079 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 14.34% -3.45% 3.20% 13.61% 15.20% 10.21% 1.67% -
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 21.14 7.11 10.15 16.51 20.14 14.20 8.08 17.36%
EPS 4.41 -0.83 0.77 3.11 3.80 1.94 0.30 56.44%
DPS 0.00 0.00 1.00 0.00 0.50 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 13.83 4.63 6.56 10.63 8.52 6.01 3.27 27.14%
EPS 2.91 -0.54 0.50 1.93 1.61 0.82 0.12 70.04%
DPS 0.00 0.00 0.65 0.00 0.21 0.00 0.00 -
NAPS 0.2027 0.1564 0.155 0.1416 0.1057 0.0804 0.0729 18.56%
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 4.42 7.88 3.99 3.85 5.91 1.44 2.78 8.02%
P/EPS 21.03 -67.70 52.78 21.20 31.32 10.57 75.00 -19.08%
EY 4.75 -1.48 1.89 4.72 3.19 9.46 1.33 23.61%
DY 0.00 0.00 2.47 0.00 0.42 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 5.01 7.24 3.84 3.63 6.55 1.41 2.10 15.57%
P/EPS 23.84 -62.26 50.83 20.03 34.74 10.31 56.67 -13.42%
EY 4.19 -1.61 1.97 4.99 2.88 9.70 1.76 15.53%
DY 0.00 0.00 2.56 0.00 0.38 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