[VS] QoQ Cumulative Quarter Result on 30-Apr-2021 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

15-Jun-2021

Admission Sponsor

Sponsor

Financial Year

31-Jul-2021

Quarter

30-Apr-2021 [#3]

Profit Trend

QoQ- 56.24%

YoY- 230.16%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Cumulative Result
Revenue	1,982,102	967,991	4,002,302	3,061,185	1,986,407	987,100	3,243,192	-27.91%
YoY %	104.76%	-75.81%	30.74%	54.11%	101.24%	-69.56%	-	-
Horiz. %	61.12%	29.85%	123.41%	94.39%	61.25%	30.44%	100.00%	-
PBT	104,358	50,283	329,130	273,267	173,651	88,410	151,557	-21.96%
YoY %	107.54%	-84.72%	20.44%	57.37%	96.42%	-41.67%	-	-
Horiz. %	68.86%	33.18%	217.17%	180.31%	114.58%	58.33%	100.00%	-
Tax	-24,297	-12,533	-87,526	-73,398	-46,203	-24,540	-48,871	-37.16%
YoY %	-93.86%	85.68%	-19.25%	-58.86%	-88.28%	49.79%	-	-
Horiz. %	49.72%	25.65%	179.10%	150.19%	94.54%	50.21%	100.00%	-
NP	80,061	37,750	241,604	199,869	127,448	63,870	102,686	-15.25%
YoY %	112.08%	-84.38%	20.88%	56.82%	99.54%	-37.80%	-	-
Horiz. %	77.97%	36.76%	235.28%	194.64%	124.11%	62.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,879	39,392	245,338	203,854	130,471	66,677	115,864	-19.32%
YoY %	112.93%	-83.94%	20.35%	56.24%	95.68%	-42.45%	-	-
Horiz. %	72.39%	34.00%	211.75%	175.94%	112.61%	57.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	24.92%	26.59%	26.86%	26.61%	27.76%	32.25%	-
YoY %	-6.58%	-6.28%	-1.01%	0.94%	-4.14%	-13.92%	-	-
Horiz. %	72.19%	77.27%	82.45%	83.29%	82.51%	86.08%	100.00%	-
Total Cost	1,902,041	930,241	3,760,698	2,861,316	1,858,959	923,230	3,140,506	-28.35%
YoY %	104.47%	-75.26%	31.43%	53.92%	101.35%	-70.60%	-	-
Horiz. %	60.56%	29.62%	119.75%	91.11%	59.19%	29.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,099,320	2,097,744	2,056,991	2,032,995	2,012,792	1,798,453	1,705,968	14.79%
YoY %	0.08%	1.98%	1.18%	1.00%	11.92%	5.42%	-	-
Horiz. %	123.06%	122.97%	120.58%	119.17%	117.99%	105.42%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Dividend
Div	30,535	15,256	159,988	60,236	45,146	22,480	48,212	-26.18%
YoY %	100.15%	-90.46%	165.60%	33.42%	100.83%	-53.37%	-	-
Horiz. %	63.33%	31.64%	331.84%	124.94%	93.64%	46.63%	100.00%	-
Div Payout %	36.40%	38.73%	65.21%	29.55%	34.60%	33.72%	41.61%	-
YoY %	-6.02%	-40.61%	120.68%	-14.60%	2.61%	-18.96%	-	-
Horiz. %	87.48%	93.08%	156.72%	71.02%	83.15%	81.04%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Equity
Net Worth	2,099,320	2,097,744	2,056,991	2,032,995	2,012,792	1,798,453	1,705,968	14.79%
YoY %	0.08%	1.98%	1.18%	1.00%	11.92%	5.42%	-	-
Horiz. %	123.06%	122.97%	120.58%	119.17%	117.99%	105.42%	100.00%	-
NOSH	3,827,808	3,827,158	3,819,674	1,893,153	1,891,781	1,890,857	1,864,743	61.30%
YoY %	0.02%	0.20%	101.76%	0.07%	0.05%	1.40%	-	-
Horiz. %	205.27%	205.24%	204.84%	101.52%	101.45%	101.40%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Ratio Analysis
NP Margin	4.04%	3.90%	6.04%	6.53%	6.42%	6.47%	3.17%	-
YoY %	3.59%	-35.43%	-7.50%	1.71%	-0.77%	104.10%	-	-
Horiz. %	127.44%	123.03%	190.54%	205.99%	202.52%	204.10%	100.00%	-
ROE	4.00%	1.88%	11.93%	10.03%	6.48%	3.71%	6.79%	-
YoY %	112.77%	-84.24%	18.94%	54.78%	74.66%	-45.36%	-	-
Horiz. %	58.91%	27.69%	175.70%	147.72%	95.43%	54.64%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Per Share
RPS	51.93	25.38	105.07	162.62	105.60	52.69	174.90	-55.39%
YoY %	104.61%	-75.84%	-35.39%	54.00%	100.42%	-69.87%	-	-
Horiz. %	29.69%	14.51%	60.07%	92.98%	60.38%	30.13%	100.00%	-
EPS	2.20	1.03	6.50	10.85	6.95	3.56	6.27	-50.15%
YoY %	113.59%	-84.15%	-40.09%	56.12%	95.22%	-43.22%	-	-
Horiz. %	35.09%	16.43%	103.67%	173.05%	110.85%	56.78%	100.00%	-
DPS	0.80	0.40	4.20	3.20	2.40	1.20	2.60	-54.32%
YoY %	100.00%	-90.48%	31.25%	33.33%	100.00%	-53.85%	-	-
Horiz. %	30.77%	15.38%	161.54%	123.08%	92.31%	46.15%	100.00%	-
NAPS	0.55	0.55	0.54	1.08	1.07	0.96	0.92	-28.96%
YoY %	0.00%	1.85%	-50.00%	0.93%	11.46%	4.35%	-	-
Horiz. %	59.78%	59.78%	58.70%	117.39%	116.30%	104.35%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,893,153
RPS	50.39	24.61	101.74	77.82	50.50	25.09	82.45	-27.91%
YoY %	104.75%	-75.81%	30.74%	54.10%	101.28%	-69.57%	-	-
Horiz. %	61.12%	29.85%	123.40%	94.38%	61.25%	30.43%	100.00%	-
EPS	2.13	1.00	6.24	5.18	3.32	1.70	2.95	-19.46%
YoY %	113.00%	-83.97%	20.46%	56.02%	95.29%	-42.37%	-	-
Horiz. %	72.20%	33.90%	211.53%	175.59%	112.54%	57.63%	100.00%	-
DPS	0.78	0.39	4.07	1.53	1.15	0.57	1.23	-26.12%
YoY %	100.00%	-90.42%	166.01%	33.04%	101.75%	-53.66%	-	-
Horiz. %	63.41%	31.71%	330.89%	124.39%	93.50%	46.34%	100.00%	-
NAPS	0.5337	0.5333	0.5229	0.5168	0.5117	0.4572	0.4337	14.79%
YoY %	0.08%	1.99%	1.18%	1.00%	11.92%	5.42%	-	-
Horiz. %	123.06%	122.97%	120.57%	119.16%	117.98%	105.42%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	-
Price	1.20	1.58	1.38	2.78	2.74	2.34	1.39	-
P/RPS	2.31	6.23	1.31	1.71	2.59	4.44	0.79	104.08%
YoY %	-62.92%	375.57%	-23.39%	-33.98%	-41.67%	462.03%	-	-
Horiz. %	292.41%	788.61%	165.82%	216.46%	327.85%	562.03%	100.00%	-
P/EPS	54.61	152.98	21.43	25.67	39.50	65.75	22.25	81.65%
YoY %	-64.30%	613.86%	-16.52%	-35.01%	-39.92%	195.51%	-	-
Horiz. %	245.44%	687.55%	96.31%	115.37%	177.53%	295.51%	100.00%	-
EY	1.83	0.65	4.67	3.90	2.53	1.52	4.50	-45.02%
YoY %	181.54%	-86.08%	19.74%	54.15%	66.45%	-66.22%	-	-
Horiz. %	40.67%	14.44%	103.78%	86.67%	56.22%	33.78%	100.00%	-
DY	0.67	0.25	3.04	1.15	0.88	0.51	1.87	-49.46%
YoY %	168.00%	-91.78%	164.35%	30.68%	72.55%	-72.73%	-	-
Horiz. %	35.83%	13.37%	162.57%	61.50%	47.06%	27.27%	100.00%	-
P/NAPS	2.18	2.87	2.56	2.57	2.56	2.44	1.51	27.65%
YoY %	-24.04%	12.11%	-0.39%	0.39%	4.92%	61.59%	-	-
Horiz. %	144.37%	190.07%	169.54%	170.20%	169.54%	161.59%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Announcement Date
Date	25/03/22	16/12/21	24/09/21	15/06/21	30/03/21	17/12/20	28/09/20	-
Price	1.01	1.30	1.70	1.40	2.83	2.63	2.16	-
P/RPS	1.94	5.12	1.62	0.86	2.68	4.99	1.23	35.38%
YoY %	-62.11%	216.05%	88.37%	-67.91%	-46.29%	305.69%	-	-
Horiz. %	157.72%	416.26%	131.71%	69.92%	217.89%	405.69%	100.00%	-
P/EPS	45.96	125.87	26.40	12.93	40.80	73.89	34.57	20.84%
YoY %	-63.49%	376.78%	104.18%	-68.31%	-44.78%	113.74%	-	-
Horiz. %	132.95%	364.10%	76.37%	37.40%	118.02%	213.74%	100.00%	-
EY	2.18	0.79	3.79	7.74	2.45	1.35	2.89	-17.09%
YoY %	175.95%	-79.16%	-51.03%	215.92%	81.48%	-53.29%	-	-
Horiz. %	75.43%	27.34%	131.14%	267.82%	84.78%	46.71%	100.00%	-
DY	0.79	0.31	2.47	2.29	0.85	0.46	1.20	-24.26%
YoY %	154.84%	-87.45%	7.86%	169.41%	84.78%	-61.67%	-	-
Horiz. %	65.83%	25.83%	205.83%	190.83%	70.83%	38.33%	100.00%	-
P/NAPS	1.84	2.36	3.15	1.30	2.64	2.74	2.35	-15.01%
YoY %	-22.03%	-25.08%	142.31%	-50.76%	-3.65%	16.60%	-	-
Horiz. %	78.30%	100.43%	134.04%	55.32%	112.34%	116.60%	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