VIS | VISDYNAMICS HOLDINGS BHD
0.995 (-0.5%)
T-O (am): 1.01 (08:59:00)
Last updated: 12:29
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Dec 22 | Q4 Oct 22 | 4 | 31 Oct 22 | 17.42 | 6.82 | 5.45 | 31.3% | 0.00 | 3.12 | 104.0% | 49.3% | 306.2% | 186.6% | ||||||||
| 23 Sep 22 | Q3 Jul 22 | 3 | 31 Oct 22 | 8.54 | 1.77 | 1.34 | 15.7% | 0.00 | 0.77 | 19.5% | 44.8% | 57.3% | 66.2% | ||||||||
| 24 Jun 22 | Q2 Apr 22 | 2 | 31 Oct 22 | 10.61 | 4.15 | 3.14 | 29.6% | 0.00 | 1.80 | 26.9% | 8.2% | 13.2% | 181.7% | ||||||||
| 30 Mar 22 | Q1 Jan 22 | 1 | 31 Oct 22 | 14.51 | 3.67 | 2.78 | 19.1% | 1.50 | 1.59 | 24.3% | 32.7% | 46.1% | 9.8% | ||||||||
| 22 Dec 21 | Q4 Oct 21 | 4 | 31 Oct 21 | 11.67 | 3.24 | 1.90 | 16.3% | 0.00 | 1.09 | 24.5% | 17.4% | 52.0% | 50.7% | ||||||||
| 23 Sep 21 | Q3 Jul 21 | 3 | 31 Oct 21 | 15.46 | 4.57 | 3.97 | 25.6% | 0.00 | 2.32 | 57.6% | 283.7% | 255.4% | 565.0% | ||||||||
| 24 Jun 21 | Q2 Apr 21 | 2 | 31 Oct 21 | 9.81 | 1.71 | 1.12 | 11.4% | 0.00 | 0.65 | 10.3% | 76.1% | 55.9% | 1.1% | ||||||||
| 30 Mar 21 | Q1 Jan 21 | 1 | 31 Oct 21 | 10.94 | 2.99 | 2.53 | 23.1% | 0.00 | 1.48 | 22.6% | 331.0% | 34.4% | 250.0% | ||||||||
| 21 Dec 20 | Q4 Oct 20 | 4 | 31 Oct 20 | 14.13 | 4.33 | 3.86 | 27.3% | 0.00 | 2.26 | 250.7% | 1.9% | 552.3% | 2.3% | ||||||||
| 22 Sep 20 | Q3 Jul 20 | 3 | 31 Oct 20 | 4.03 | -0.85 | -0.85 | -21.2% | 0.00 | -0.50 | 27.7% | 57.2% | 175.6% | 185.4% | ||||||||
| 24 Jun 20 | Q2 Apr 20 | 2 | 31 Oct 20 | 5.57 | 1.13 | 1.13 | 20.2% | 0.00 | 0.66 | 119.6% | 9.0% | 166.9% | 51.2% | ||||||||
| 13 Mar 20 | Q1 Jan 20 | 1 | 31 Oct 20 | 2.54 | -1.69 | -1.69 | -66.5% | 0.00 | -1.00 | 82.4% | 4.0% | 144.7% | 277.4% | ||||||||
| 20 Dec 19 | Q4 Oct 19 | 4 | 31 Oct 19 | 14.41 | 4.27 | 3.77 | 26.2% | 1.00 | 2.23 | 53.1% | 6.2% | 277.6% | 24.7% | ||||||||
| 25 Sep 19 | Q3 Jul 19 | 3 | 31 Oct 19 | 9.41 | 1.22 | 1.00 | 10.6% | 0.00 | 0.59 | 84.1% | 14.7% | 33.9% | 62.2% | ||||||||
| 25 Jun 19 | Q2 Apr 19 | 2 | 31 Oct 19 | 5.11 | 0.94 | 0.75 | 14.6% | 0.00 | 0.44 | 93.3% | 47.1% | 266.9% | 62.5% | ||||||||
| 27 Mar 19 | Q1 Jan 19 | 1 | 31 Oct 19 | 2.64 | -0.45 | -0.45 | -16.9% | 1.00 | -0.26 | 80.5% | 62.9% | 114.8% | 206.7% | ||||||||
| 21 Dec 18 | Q4 Oct 18 | 4 | 31 Oct 18 | 13.57 | 4.20 | 3.02 | 22.3% | 0.00 | 1.79 | 23.0% | 40.3% | 14.6% | 24.4% | ||||||||
| 21 Sep 18 | Q3 Jul 18 | 3 | 31 Oct 18 | 11.03 | 3.33 | 2.64 | 23.9% | 0.00 | 1.62 | 14.2% | 47.2% | 32.7% | 97.3% | ||||||||
| 25 Jun 18 | Q2 Apr 18 | 2 | 31 Oct 18 | 9.66 | 2.39 | 1.99 | 20.6% | 0.00 | 1.18 | 35.5% | 10.2% | 374.9% | 14.0% | ||||||||
| 23 Mar 18 | Q1 Jan 18 | 1 | 31 Oct 18 | 7.13 | 0.42 | 0.42 | 5.9% | 0.00 | 0.26 | 26.3% | 17.9% | 82.8% | 62.7% | ||||||||
| 18 Dec 17 | Q4 Oct 17 | 4 | 31 Oct 17 | 9.67 | 2.94 | 2.43 | 25.1% | 0.00 | 2.20 | 29.1% | 17.6% | 81.7% | 13.2% | ||||||||
| 21 Sep 17 | Q3 Jul 17 | 3 | 31 Oct 17 | 7.49 | 1.66 | 1.34 | 17.9% | 0.00 | 1.21 | 14.5% | 7.2% | 23.3% | 32.2% | ||||||||
| 21 Jun 17 | Q2 Apr 17 | 2 | 31 Oct 17 | 8.76 | 1.98 | 1.75 | 19.9% | 0.00 | 1.58 | 44.9% | 154.7% | 55.5% | 2743.9% | ||||||||
| 23 Mar 17 | Q1 Jan 17 | 1 | 31 Oct 17 | 6.05 | 1.12 | 1.12 | 18.6% | 0.50 | 1.02 | 48.5% | 43.5% | 47.7% | 365.6% | ||||||||
| 19 Dec 16 | Q4 Oct 16 | 4 | 31 Oct 16 | 11.74 | 3.27 | 2.15 | 18.3% | 0.00 | 1.94 | 45.5% | 1257.3% | 8.8% | 318.2% | ||||||||
| 22 Sep 16 | Q3 Jul 16 | 3 | 31 Oct 16 | 8.07 | 1.97 | 1.97 | 24.5% | 0.00 | 1.78 | 134.6% | 222.2% | 3090.9% | 3848.0% | ||||||||
| 23 Jun 16 | Q2 Apr 16 | 2 | 31 Oct 16 | 3.44 | -0.07 | -0.07 | -1.9% | 0.00 | -0.06 | 18.3% | 23.3% | 127.4% | 84.0% | ||||||||
| 24 Mar 16 | Q1 Jan 16 | 1 | 31 Oct 16 | 4.21 | 0.24 | 0.24 | 5.7% | 0.00 | 0.22 | 387.2% | 28.8% | 124.5% | 64.7% | ||||||||
| 23 Dec 15 | Q4 Oct 15 | 4 | 31 Oct 15 | 0.86 | -0.98 | -0.98 | -113.8% | 0.00 | -0.89 | 65.5% | 83.6% | 2068.0% | 201.4% | ||||||||
| 25 Sep 15 | Q3 Jul 15 | 3 | 31 Oct 15 | 2.50 | 0.05 | 0.05 | 2.0% | 0.00 | 0.05 | 10.2% | 36.7% | 112.1% | 38.9% | ||||||||
| 25 Jun 15 | Q2 Apr 15 | 2 | 31 Oct 15 | 2.79 | -0.41 | -0.41 | -14.8% | 0.00 | -0.41 | 14.8% | 10.5% | 160.6% | 19.0% | ||||||||
| 12 Mar 15 | 31/01/15 | 1 | 31/10/15 | 3.27 | 0.68 | 0.68 | 20.8% | 0.00 | 0.68 | 37.9% | 13.1% | 29.7% | 17.4% |
Historical Dividends
Financial Ratios
| EPS | 7.26 sen |
| Trailing PE (Sector Median: 26.5) | 13.7 |
| PEG | 0.14 |
| Altman Z | 2.6 |
| Beaver | 0.431 |
| Current Ratio | 4.48 |
| Debt-Equity (DE) Ratio | 0.22 |
| FCF Yield | 2.92 % |
| Revenue QoQ | 104.03 % |
| Revenue YoY | 49.27% |
| Profit QoQ | 306.18 % |
| Profit YoY | 186.59 % |
| Profit Margin (Sector Median: 16.0) | 24.89 % |
| ROE (ROIC: 19.01) | 19.05 % |
| Dividend Per Share (DPS) | 1.5 sen |
| Dividend Yield (DY) | 1.51 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 26.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 16.0) | |
| ROE (ROIC: 14.9) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.38 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.95 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 42.76 |
| Expected Revenue (M) | 222.49 |
| Expected Growth (%) | 30.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 174 M.
Number of Shares: 175 M.
Adjusted Float: 72.9%.
Stock highly correlated with
CAPITALA (91%)
D&O (89%)
TECHNOLOGY (89%)
VITROX (89%)
VisDynamics Holdings Berhad, an investment holding company, is engaged in the manufacture of automated test equipment in Malaysia. The company's products include tray scanning with tape and reel systems; tray-tape and reel inspection systems; rotary gravity-feed electrical test, vision inspection, and taping systems; gravity-feed electrical test, vision inspection, and taping systems; original equipment manufacturer vision inspection systems; and de-taping systems. It provides equipment solution to the semiconductor assembly and test industry. The company was founded in 2003 and is based in Melaka City, Malaysia.
Sectors: Technology, Industrial Products, Semiconductors, Automation, ATE
Code: 0120
Website: http://www.vis-dynamics.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 20-Jan-2022
| Shareholder | Value (M) |
|---|---|
| Choy Ngee Hoe | 47.08 |
| Ong Hui Peng | 6.06 |
| Lee Chong Leng | 5.78 |
| Chan Heng Soon | 5.47 |
| Jong Pit Fong | 4.67 |
| Ch'ng Paed Wee | 4.67 |
| Chong Choy Foong | 4.08 |
| Teo Leong Khoon | 4.08 |
| Public Emerging Opportunities Fund | 3.33 |
| Sang Chooi Fun | 3.04 |
| Areca Equity Growth Fund | 2.0 |
| Areca Capital Sdn Bhd | 1.96 |
| Delon Lee Kean Yip | 1.89 |
| Areca Dividend Income Fund | 1.79 |
| Lee Wai Chin | 1.68 |
| Tay Moy Koh | 1.22 |
| Mohd Razali Bin Abdul Rahman | 1.11 |
| KAF Core Income Fund | 1.09 |
| Public Islamic Optimal Equity Fund | 1.01 |
| Public Industry Growth Fund | 0.94 |
| Chew Thian Hock | 0.87 |
| Public Mutual Berhad | 0.8 |
| KAF Tactical Fund | 0.76 |
| Chong Wen Tat | 0.71 |
| Yap Chee wai | 0.61 |
| KAF Vision Fund | 0.59 |
| Kong Li Then | 0.59 |
| UBS AG | 0.57 |
| Public E-Islamic Flexi Allocation Fund | 0.57 |
| Wong Wai Ping | 0.57 |
Social
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.