[VIS] YoY TTM Result on 30-Apr-2021 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
30-Apr-2021 [#2]
Profit Trend
QoQ- -0.18%
YoY- 57.93%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 17,949 36,326 52,255 38,907 31,932 32,361 33,954 -10.07%
PBT 1,529 7,840 15,632 8,174 4,924 8,017 7,409 -23.10%
Tax 116 -1,793 -3,779 -1,496 -712 -1,958 -1,231 -
NP 1,645 6,047 11,853 6,678 4,212 6,059 6,178 -19.77%
-
NP to SH 1,645 6,047 11,790 6,652 4,212 5,963 6,178 -19.77%
-
Tax Rate -7.59% 22.87% 24.17% 18.30% 14.46% 24.42% 16.61% -
Total Cost 16,304 30,279 40,402 32,229 27,720 26,302 27,776 -8.48%
-
Net Worth 65,699 66,575 62,833 51,784 44,171 40,588 33,710 11.75%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 2,627 - 2,617 - 1,691 1,690 - -
Div Payout % 159.76% - 22.20% - 40.16% 28.35% - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 65,699 66,575 62,833 51,784 44,171 40,588 33,710 11.75%
NOSH 262,798 175,199 174,709 174,071 170,694 169,169 168,552 7.67%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 9.16% 16.65% 22.68% 17.16% 13.19% 18.72% 18.20% -
ROE 2.50% 9.08% 18.76% 12.85% 9.54% 14.69% 18.33% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 6.83 20.73 29.94 22.54 18.80 19.14 20.14 -16.47%
EPS 0.63 3.45 6.75 3.85 2.48 3.53 3.67 -25.43%
DPS 1.00 0.00 1.50 0.00 1.00 1.00 0.00 -
NAPS 0.25 0.38 0.36 0.30 0.26 0.24 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 174,071
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 6.85 13.87 19.96 14.86 12.19 12.36 12.97 -10.08%
EPS 0.63 2.31 4.50 2.54 1.61 2.28 2.36 -19.74%
DPS 1.00 0.00 1.00 0.00 0.65 0.65 0.00 -
NAPS 0.2509 0.2542 0.24 0.1978 0.1687 0.155 0.1287 11.75%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.385 0.65 0.715 1.39 0.485 0.41 0.365 -
P/RPS 5.64 3.13 2.39 6.17 2.58 2.14 1.81 20.83%
P/EPS 61.51 18.83 10.58 36.07 19.56 11.63 9.96 35.41%
EY 1.63 5.31 9.45 2.77 5.11 8.60 10.04 -26.11%
DY 2.60 0.00 2.10 0.00 2.06 2.44 0.00 -
P/NAPS 1.54 1.71 1.99 4.63 1.87 1.71 1.83 -2.83%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 20/06/24 20/06/23 24/06/22 24/06/21 24/06/20 25/06/19 25/06/18 -
Price 0.445 0.385 0.605 1.27 0.45 0.35 0.49 -
P/RPS 6.52 1.86 2.02 5.63 2.39 1.83 2.43 17.86%
P/EPS 71.09 11.15 8.96 32.96 18.15 9.93 13.37 32.07%
EY 1.41 8.96 11.17 3.03 5.51 10.07 7.48 -24.25%
DY 2.25 0.00 2.48 0.00 2.22 2.86 0.00 -
P/NAPS 1.78 1.01 1.68 4.23 1.73 1.46 2.45 -5.18%

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