[VS] QoQ Cumulative Quarter Result on 30-Apr-2020 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

23-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

30-Apr-2020 [#3]

Profit Trend

QoQ- -24.03%

YoY- -43.42%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Cumulative Result
Revenue	1,986,407	987,100	3,243,192	2,360,579	1,854,924	1,034,596	3,978,350	-36.92%
YoY %	101.24%	-69.56%	37.39%	27.26%	79.29%	-73.99%	-	-
Horiz. %	49.93%	24.81%	81.52%	59.34%	46.63%	26.01%	100.00%	-
PBT	173,651	88,410	151,557	80,304	107,179	63,669	174,006	-0.13%
YoY %	96.42%	-41.67%	88.73%	-25.07%	68.34%	-63.41%	-	-
Horiz. %	99.80%	50.81%	87.10%	46.15%	61.60%	36.59%	100.00%	-
Tax	-46,203	-24,540	-48,871	-23,833	-29,511	-17,269	-62,384	-18.06%
YoY %	-88.28%	49.79%	-105.06%	19.24%	-70.89%	72.32%	-	-
Horiz. %	74.06%	39.34%	78.34%	38.20%	47.31%	27.68%	100.00%	-
NP	127,448	63,870	102,686	56,471	77,668	46,400	111,622	9.19%
YoY %	99.54%	-37.80%	81.84%	-27.29%	67.39%	-58.43%	-	-
Horiz. %	114.18%	57.22%	91.99%	50.59%	69.58%	41.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,471	66,677	115,864	61,744	81,270	48,073	157,544	-11.76%
YoY %	95.68%	-42.45%	87.65%	-24.03%	69.06%	-69.49%	-	-
Horiz. %	82.82%	42.32%	73.54%	39.19%	51.59%	30.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.61%	27.76%	32.25%	29.68%	27.53%	27.12%	35.85%	-
YoY %	-4.14%	-13.92%	8.66%	7.81%	1.51%	-24.35%	-	-
Horiz. %	74.23%	77.43%	89.96%	82.79%	76.79%	75.65%	100.00%	-
Total Cost	1,858,959	923,230	3,140,506	2,304,108	1,777,256	988,196	3,866,728	-38.49%
YoY %	101.35%	-70.60%	36.30%	29.64%	79.85%	-74.44%	-	-
Horiz. %	48.08%	23.88%	81.22%	59.59%	45.96%	25.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,012,792	1,798,453	1,705,968	1,631,226	1,684,151	1,652,866	1,595,967	16.64%
YoY %	11.92%	5.42%	4.58%	-3.14%	1.89%	3.57%	-	-
Horiz. %	126.12%	112.69%	106.89%	102.21%	105.53%	103.57%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Dividend
Div	45,146	22,480	48,212	18,536	18,507	18,365	79,798	-31.47%
YoY %	100.83%	-53.37%	160.10%	0.16%	0.77%	-76.99%	-	-
Horiz. %	56.58%	28.17%	60.42%	23.23%	23.19%	23.01%	100.00%	-
Div Payout %	34.60%	33.72%	41.61%	30.02%	22.77%	38.20%	50.65%	-
YoY %	2.61%	-18.96%	38.61%	31.84%	-40.39%	-24.58%	-	-
Horiz. %	68.31%	66.57%	82.15%	59.27%	44.96%	75.42%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Equity
Net Worth	2,012,792	1,798,453	1,705,968	1,631,226	1,684,151	1,652,866	1,595,967	16.64%
YoY %	11.92%	5.42%	4.58%	-3.14%	1.89%	3.57%	-	-
Horiz. %	126.12%	112.69%	106.89%	102.21%	105.53%	103.57%	100.00%	-
NOSH	1,891,781	1,890,857	1,864,743	1,864,412	1,862,756	1,854,251	1,830,482	2.21%
YoY %	0.05%	1.40%	0.02%	0.09%	0.46%	1.30%	-	-
Horiz. %	103.35%	103.30%	101.87%	101.85%	101.76%	101.30%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Ratio Analysis
NP Margin	6.42%	6.47%	3.17%	2.39%	4.19%	4.48%	2.81%	-
YoY %	-0.77%	104.10%	32.64%	-42.96%	-6.47%	59.43%	-	-
Horiz. %	228.47%	230.25%	112.81%	85.05%	149.11%	159.43%	100.00%	-
ROE	6.48%	3.71%	6.79%	3.79%	4.83%	2.91%	9.87%	-
YoY %	74.66%	-45.36%	79.16%	-21.53%	65.98%	-70.52%	-	-
Horiz. %	65.65%	37.59%	68.79%	38.40%	48.94%	29.48%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Per Share
RPS	105.60	52.69	174.90	127.35	100.23	56.33	219.36	-38.43%
YoY %	100.42%	-69.87%	37.34%	27.06%	77.93%	-74.32%	-	-
Horiz. %	48.14%	24.02%	79.73%	58.06%	45.69%	25.68%	100.00%	-
EPS	6.95	3.56	6.27	3.34	4.41	2.62	8.84	-14.75%
YoY %	95.22%	-43.22%	87.72%	-24.26%	68.32%	-70.36%	-	-
Horiz. %	78.62%	40.27%	70.93%	37.78%	49.89%	29.64%	100.00%	-
DPS	2.40	1.20	2.60	1.00	1.00	1.00	4.40	-33.11%
YoY %	100.00%	-53.85%	160.00%	0.00%	0.00%	-77.27%	-	-
Horiz. %	54.55%	27.27%	59.09%	22.73%	22.73%	22.73%	100.00%	-
NAPS	1.07	0.96	0.92	0.88	0.91	0.90	0.88	13.85%
YoY %	11.46%	4.35%	4.55%	-3.30%	1.11%	2.27%	-	-
Horiz. %	121.59%	109.09%	104.55%	100.00%	103.41%	102.27%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,864,412
RPS	50.50	25.09	82.45	60.01	47.15	26.30	101.14	-36.92%
YoY %	101.28%	-69.57%	37.39%	27.27%	79.28%	-74.00%	-	-
Horiz. %	49.93%	24.81%	81.52%	59.33%	46.62%	26.00%	100.00%	-
EPS	3.32	1.70	2.95	1.57	2.07	1.22	4.01	-11.77%
YoY %	95.29%	-42.37%	87.90%	-24.15%	69.67%	-69.58%	-	-
Horiz. %	82.79%	42.39%	73.57%	39.15%	51.62%	30.42%	100.00%	-
DPS	1.15	0.57	1.23	0.47	0.47	0.47	2.03	-31.41%
YoY %	101.75%	-53.66%	161.70%	0.00%	0.00%	-76.85%	-	-
Horiz. %	56.65%	28.08%	60.59%	23.15%	23.15%	23.15%	100.00%	-
NAPS	0.5117	0.4572	0.4337	0.4147	0.4281	0.4202	0.4057	16.65%
YoY %	11.92%	5.42%	4.58%	-3.13%	1.88%	3.57%	-	-
Horiz. %	126.13%	112.69%	106.90%	102.22%	105.52%	103.57%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	-
Price	2.74	2.34	1.39	0.925	1.35	1.40	1.20	-
P/RPS	2.59	4.44	0.79	0.73	1.35	2.49	0.55	179.63%
YoY %	-41.67%	462.03%	8.22%	-45.93%	-45.78%	352.73%	-	-
Horiz. %	470.91%	807.27%	143.64%	132.73%	245.45%	452.73%	100.00%	-
P/EPS	39.50	65.75	22.25	27.77	30.74	53.48	13.81	100.85%
YoY %	-39.92%	195.51%	-19.88%	-9.66%	-42.52%	287.26%	-	-
Horiz. %	286.02%	476.10%	161.12%	201.09%	222.59%	387.26%	100.00%	-
EY	2.53	1.52	4.50	3.60	3.25	1.87	7.24	-50.22%
YoY %	66.45%	-66.22%	25.00%	10.77%	73.80%	-74.17%	-	-
Horiz. %	34.94%	20.99%	62.15%	49.72%	44.89%	25.83%	100.00%	-
DY	0.88	0.51	1.87	1.08	0.74	0.71	3.67	-61.23%
YoY %	72.55%	-72.73%	73.15%	45.95%	4.23%	-80.65%	-	-
Horiz. %	23.98%	13.90%	50.95%	29.43%	20.16%	19.35%	100.00%	-
P/NAPS	2.56	2.44	1.51	1.05	1.48	1.56	1.36	52.16%
YoY %	4.92%	61.59%	43.81%	-29.05%	-5.13%	14.71%	-	-
Horiz. %	188.24%	179.41%	111.03%	77.21%	108.82%	114.71%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Announcement Date
Date	30/03/21	17/12/20	28/09/20	23/06/20	26/03/20	12/12/19	26/09/19	-
Price	2.83	2.63	2.16	1.00	0.725	1.32	1.37	-
P/RPS	2.68	4.99	1.23	0.79	0.72	2.34	0.62	164.18%
YoY %	-46.29%	305.69%	55.70%	9.72%	-69.23%	277.42%	-	-
Horiz. %	432.26%	804.84%	198.39%	127.42%	116.13%	377.42%	100.00%	-
P/EPS	40.80	73.89	34.57	30.02	16.51	50.43	15.77	87.91%
YoY %	-44.78%	113.74%	15.16%	81.83%	-67.26%	219.78%	-	-
Horiz. %	258.72%	468.55%	219.21%	190.36%	104.69%	319.78%	100.00%	-
EY	2.45	1.35	2.89	3.33	6.06	1.98	6.34	-46.79%
YoY %	81.48%	-53.29%	-13.21%	-45.05%	206.06%	-68.77%	-	-
Horiz. %	38.64%	21.29%	45.58%	52.52%	95.58%	31.23%	100.00%	-
DY	0.85	0.46	1.20	1.00	1.38	0.76	3.21	-58.59%
YoY %	84.78%	-61.67%	20.00%	-27.54%	81.58%	-76.32%	-	-
Horiz. %	26.48%	14.33%	37.38%	31.15%	42.99%	23.68%	100.00%	-
P/NAPS	2.64	2.74	2.35	1.14	0.80	1.47	1.56	41.78%
YoY %	-3.65%	16.60%	106.14%	42.50%	-45.58%	-5.77%	-	-
Horiz. %	169.23%	175.64%	150.64%	73.08%	51.28%	94.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos