[VIS] YoY TTM Result on 31-Jan-2017 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jan-2017 [#1]
Profit Trend
QoQ- 20.53%
YoY- 567.72%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 31,473 36,910 33,056 29,301 10,374 15,621 7,242 27.73%
PBT 4,733 9,469 6,995 6,304 -1,106 1,341 -965 -
Tax -903 -2,166 -1,062 -1,131 0 0 0 -
NP 3,830 7,303 5,933 5,173 -1,106 1,341 -965 -
-
NP to SH 3,830 7,207 5,933 5,173 -1,106 1,341 -965 -
-
Tax Rate 19.08% 22.87% 15.18% 17.94% - 0.00% - -
Total Cost 27,643 29,607 27,123 24,128 11,480 14,280 8,207 22.42%
-
Net Worth 42,300 40,567 46,223 24,352 19,718 18,052 17,029 16.36%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 1,691 1,690 - 553 - - - -
Div Payout % 44.17% 23.45% - 10.70% - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 42,300 40,567 46,223 24,352 19,718 18,052 17,029 16.36%
NOSH 169,290 169,036 168,552 110,695 109,545 100,294 100,172 9.13%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 12.17% 19.79% 17.95% 17.65% -10.66% 8.58% -13.33% -
ROE 9.05% 17.77% 12.84% 21.24% -5.61% 7.43% -5.67% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 18.60 21.84 20.74 26.47 9.47 15.58 7.23 17.04%
EPS 2.26 4.26 3.72 4.67 -1.01 1.34 -0.96 -
DPS 1.00 1.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.29 0.22 0.18 0.18 0.17 6.63%
Adjusted Per Share Value based on latest NOSH - 110,695
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 11.98 14.04 12.58 11.15 3.95 5.94 2.76 27.70%
EPS 1.46 2.74 2.26 1.97 -0.42 0.51 -0.37 -
DPS 0.64 0.64 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.161 0.1544 0.1759 0.0927 0.075 0.0687 0.0648 16.37%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.60 0.445 0.545 0.47 0.185 0.25 0.645 -
P/RPS 3.23 2.04 2.63 1.78 1.95 1.61 8.92 -15.56%
P/EPS 26.51 10.44 14.64 10.06 -18.32 18.70 -66.95 -
EY 3.77 9.58 6.83 9.94 -5.46 5.35 -1.49 -
DY 1.67 2.25 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 2.40 1.85 1.88 2.14 1.03 1.39 3.79 -7.32%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 13/03/20 27/03/19 23/03/18 23/03/17 24/03/16 12/03/15 28/03/14 -
Price 0.39 0.50 0.435 0.77 0.185 0.255 0.745 -
P/RPS 2.10 2.29 2.10 2.91 1.95 1.64 10.30 -23.27%
P/EPS 17.23 11.73 11.69 16.48 -18.32 19.07 -77.34 -
EY 5.80 8.53 8.56 6.07 -5.46 5.24 -1.29 -
DY 2.56 2.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 1.56 2.08 1.50 3.50 1.03 1.42 4.38 -15.80%

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