[VIS] YoY Cumulative Quarter Result on 31-Oct-2019 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
20-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Oct-2019 [#4]
Profit Trend
QoQ- 290.6%
YoY- -37.94%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 51,084 47,881 26,270 33,247 41,394 31,976 27,468 10.88%
PBT 16,403 12,513 2,917 5,973 10,335 7,702 5,420 20.25%
Tax -3,688 -2,909 -471 -903 -2,166 -1,063 -1,128 21.81%
NP 12,715 9,604 2,446 5,070 8,169 6,639 4,292 19.83%
-
NP to SH 12,715 9,604 2,446 5,070 8,169 6,639 4,292 19.83%
-
Tax Rate 22.48% 23.25% 16.15% 15.12% 20.96% 13.80% 20.81% -
Total Cost 38,369 38,277 23,824 28,177 33,225 25,337 23,176 8.76%
-
Net Worth 66,435 55,806 46,158 43,983 40,529 30,999 23,251 19.11%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 2,622 - - 3,383 - 553 - -
Div Payout % 20.62% - - 66.73% - 8.34% - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 66,435 55,806 46,158 43,983 40,529 30,999 23,251 19.11%
NOSH 174,829 174,396 170,957 169,169 168,961 110,713 110,721 7.90%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 24.89% 20.06% 9.31% 15.25% 19.73% 20.76% 15.63% -
ROE 19.14% 17.21% 5.30% 11.53% 20.16% 21.42% 18.46% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 29.22 27.46 15.37 19.65 24.51 28.88 24.81 2.76%
EPS 7.28 5.55 1.44 3.00 4.91 6.00 3.88 11.05%
DPS 1.50 0.00 0.00 2.00 0.00 0.50 0.00 -
NAPS 0.38 0.32 0.27 0.26 0.24 0.28 0.21 10.38%
Adjusted Per Share Value based on latest NOSH - 169,169
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 19.44 18.22 10.00 12.65 15.75 12.17 10.45 10.89%
EPS 4.84 3.65 0.93 1.93 3.11 2.53 1.63 19.87%
DPS 1.00 0.00 0.00 1.29 0.00 0.21 0.00 -
NAPS 0.2528 0.2124 0.1756 0.1674 0.1542 0.118 0.0885 19.10%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.575 1.49 0.435 0.44 0.52 1.15 0.235 -
P/RPS 1.97 5.43 2.83 2.24 2.12 3.98 0.95 12.91%
P/EPS 7.91 27.06 30.40 14.68 10.75 19.18 6.06 4.53%
EY 12.65 3.70 3.29 6.81 9.30 5.21 16.50 -4.32%
DY 2.61 0.00 0.00 4.55 0.00 0.43 0.00 -
P/NAPS 1.51 4.66 1.61 1.69 2.17 4.11 1.12 5.10%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 27/12/22 22/12/21 21/12/20 20/12/19 21/12/18 18/12/17 19/12/16 -
Price 0.655 1.35 0.515 0.415 0.435 0.61 0.275 -
P/RPS 2.24 4.92 3.35 2.11 1.77 2.11 1.11 12.40%
P/EPS 9.01 24.51 35.99 13.85 8.99 10.17 7.09 4.07%
EY 11.10 4.08 2.78 7.22 11.12 9.83 14.10 -3.90%
DY 2.29 0.00 0.00 4.82 0.00 0.82 0.00 -
P/NAPS 1.72 4.22 1.91 1.60 1.81 2.18 1.31 4.64%

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