[VIS] YoY 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- 277.58%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 17,424 11,673 14,132 14,411 13,571 9,671 11,741 6.79%
PBT 6,819 3,242 4,329 4,266 4,195 2,945 3,271 13.01%
Tax -1,368 -1,340 -471 -494 -1,171 -514 -1,128 3.26%
NP 5,451 1,902 3,858 3,772 3,024 2,431 2,143 16.82%
-
NP to SH 5,451 1,902 3,858 3,772 3,024 2,431 2,143 16.82%
-
Tax Rate 20.06% 41.33% 10.88% 11.58% 27.91% 17.45% 34.48% -
Total Cost 11,973 9,771 10,274 10,639 10,547 7,240 9,598 3.75%
-
Net Worth 66,435 55,806 46,158 43,983 40,529 30,999 23,240 19.12%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - 1,691 - - - -
Div Payout % - - - 44.85% - - - -
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 23,240 19.12%
NOSH 174,829 174,396 170,957 169,169 168,961 110,713 110,670 7.91%
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 31.28% 16.29% 27.30% 26.17% 22.28% 25.14% 18.25% -
ROE 8.21% 3.41% 8.36% 8.58% 7.46% 7.84% 9.22% -
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 9.97 6.69 8.27 8.52 8.04 8.74 10.61 -1.03%
EPS 3.12 1.09 2.26 2.23 1.79 2.20 1.94 8.23%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 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 6.65 4.46 5.40 5.50 5.18 3.69 4.48 6.80%
EPS 2.08 0.73 1.47 1.44 1.15 0.93 0.82 16.77%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.2537 0.2131 0.1763 0.168 0.1548 0.1184 0.0888 19.11%
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 5.77 22.26 5.26 5.17 6.47 13.17 2.22 17.24%
P/EPS 18.44 136.62 19.28 19.73 29.04 52.37 12.14 7.21%
EY 5.42 0.73 5.19 5.07 3.44 1.91 8.24 -6.74%
DY 0.00 0.00 0.00 2.27 0.00 0.00 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 6.57 20.17 6.23 4.87 5.41 6.98 2.59 16.77%
P/EPS 21.01 123.78 22.82 18.61 24.29 27.78 14.20 6.74%
EY 4.76 0.81 4.38 5.37 4.12 3.60 7.04 -6.31%
DY 0.00 0.00 0.00 2.41 0.00 0.00 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