[VIS] YoY TTM Result on 31-Oct-2020 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Oct-2020 [#4]
Profit Trend
QoQ- 3.64%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 35,839 51,084 47,880 26,270 31,580 41,394 31,976 1.91%
PBT 7,953 16,403 12,513 2,917 5,973 10,335 7,701 0.53%
Tax -1,252 -3,688 -2,909 -471 -903 -2,166 -1,065 2.73%
NP 6,701 12,715 9,604 2,446 5,070 8,169 6,636 0.16%
-
NP to SH 6,701 12,715 9,515 2,446 5,070 8,073 6,636 0.16%
-
Tax Rate 15.74% 22.48% 23.25% 16.15% 15.12% 20.96% 13.83% -
Total Cost 29,138 38,369 38,276 23,824 26,510 33,225 25,340 2.35%
-
Net Worth 68,327 66,435 55,806 46,158 43,983 40,529 30,999 14.07%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 2,627 2,617 - - 3,382 - 553 29.63%
Div Payout % 39.22% 20.59% - - 66.71% - 8.34% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 68,327 66,435 55,806 46,158 43,983 40,529 30,999 14.07%
NOSH 262,798 174,829 174,396 170,957 169,169 168,961 110,713 15.48%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 18.70% 24.89% 20.06% 9.31% 16.05% 19.73% 20.75% -
ROE 9.81% 19.14% 17.05% 5.30% 11.53% 19.92% 21.41% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 13.64 29.22 27.45 15.37 18.67 24.51 28.88 -11.74%
EPS 2.55 7.27 5.46 1.43 3.00 4.78 5.99 -13.26%
DPS 1.00 1.50 0.00 0.00 2.00 0.00 0.50 12.24%
NAPS 0.26 0.38 0.32 0.27 0.26 0.24 0.28 -1.22%
Adjusted Per Share Value based on latest NOSH - 170,957
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 13.64 19.44 18.22 10.00 12.02 15.75 12.17 1.91%
EPS 2.55 4.84 3.62 0.93 1.93 3.07 2.53 0.13%
DPS 1.00 1.00 0.00 0.00 1.29 0.00 0.21 29.69%
NAPS 0.26 0.2528 0.2124 0.1756 0.1674 0.1542 0.118 14.06%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.40 0.575 1.49 0.435 0.44 0.52 1.15 -
P/RPS 2.93 1.97 5.43 2.83 2.36 2.12 3.98 -4.97%
P/EPS 15.69 7.91 27.31 30.40 14.68 10.88 19.19 -3.29%
EY 6.37 12.65 3.66 3.29 6.81 9.19 5.21 3.40%
DY 2.50 2.61 0.00 0.00 4.55 0.00 0.43 34.07%
P/NAPS 1.54 1.51 4.66 1.61 1.69 2.17 4.11 -15.08%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/12/23 27/12/22 22/12/21 21/12/20 20/12/19 21/12/18 18/12/17 -
Price 0.405 0.655 1.35 0.515 0.415 0.435 0.61 -
P/RPS 2.97 2.24 4.92 3.35 2.22 1.77 2.11 5.86%
P/EPS 15.88 9.01 24.74 35.99 13.85 9.10 10.18 7.68%
EY 6.30 11.10 4.04 2.78 7.22 10.99 9.83 -7.14%
DY 2.47 2.29 0.00 0.00 4.82 0.00 0.82 20.16%
P/NAPS 1.56 1.72 4.22 1.91 1.60 1.81 2.18 -5.42%

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