[VIS] YoY TTM Result on 31-Jan-2019 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jan-2019 [#1]
Profit Trend
QoQ- -10.73%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 51,454 34,668 31,473 36,910 33,056 29,301 10,374 30.55%
PBT 13,192 7,593 4,733 9,469 6,995 6,304 -1,106 -
Tax -3,341 -929 -903 -2,166 -1,062 -1,131 0 -
NP 9,851 6,664 3,830 7,303 5,933 5,173 -1,106 -
-
NP to SH 9,762 6,664 3,830 7,207 5,933 5,173 -1,106 -
-
Tax Rate 25.33% 12.23% 19.08% 22.87% 15.18% 17.94% - -
Total Cost 41,603 28,004 27,643 29,607 27,123 24,128 11,480 23.91%
-
Net Worth 59,339 47,924 42,300 40,567 46,223 24,352 19,718 20.13%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 2,617 - 1,691 1,690 - 553 - -
Div Payout % 26.82% - 44.17% 23.45% - 10.70% - -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 59,339 47,924 42,300 40,567 46,223 24,352 19,718 20.13%
NOSH 174,536 171,180 169,290 169,036 168,552 110,695 109,545 8.06%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 19.15% 19.22% 12.17% 19.79% 17.95% 17.65% -10.66% -
ROE 16.45% 13.91% 9.05% 17.77% 12.84% 21.24% -5.61% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 29.48 20.25 18.60 21.84 20.74 26.47 9.47 20.81%
EPS 5.59 3.89 2.26 4.26 3.72 4.67 -1.01 -
DPS 1.50 0.00 1.00 1.00 0.00 0.50 0.00 -
NAPS 0.34 0.28 0.25 0.24 0.29 0.22 0.18 11.17%
Adjusted Per Share Value based on latest NOSH - 169,036
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 19.65 13.24 12.02 14.10 12.62 11.19 3.96 30.56%
EPS 3.73 2.54 1.46 2.75 2.27 1.98 -0.42 -
DPS 1.00 0.00 0.65 0.65 0.00 0.21 0.00 -
NAPS 0.2266 0.183 0.1615 0.1549 0.1765 0.093 0.0753 20.13%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 0.835 1.18 0.60 0.445 0.545 0.47 0.185 -
P/RPS 2.83 5.83 3.23 2.04 2.63 1.78 1.95 6.39%
P/EPS 14.93 30.31 26.51 10.44 14.64 10.06 -18.32 -
EY 6.70 3.30 3.77 9.58 6.83 9.94 -5.46 -
DY 1.80 0.00 1.67 2.25 0.00 1.06 0.00 -
P/NAPS 2.46 4.21 2.40 1.85 1.88 2.14 1.03 15.60%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 30/03/22 30/03/21 13/03/20 27/03/19 23/03/18 23/03/17 24/03/16 -
Price 0.84 1.44 0.39 0.50 0.435 0.77 0.185 -
P/RPS 2.85 7.11 2.10 2.29 2.10 2.91 1.95 6.52%
P/EPS 15.02 36.98 17.23 11.73 11.69 16.48 -18.32 -
EY 6.66 2.70 5.80 8.53 8.56 6.07 -5.46 -
DY 1.79 0.00 2.56 2.00 0.00 0.65 0.00 -
P/NAPS 2.47 5.14 1.56 2.08 1.50 3.50 1.03 15.67%

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