[VS] QoQ Cumulative Quarter Result on 30-Apr-2022 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 61.15%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 2,441,334 1,294,327 3,914,059 2,909,690 1,982,102 967,991 4,002,302 -28.01%
PBT 119,703 80,860 201,414 167,240 104,358 50,283 329,130 -48.95%
Tax -32,704 -21,572 -51,515 -39,089 -24,297 -12,533 -87,526 -48.02%
NP 86,999 59,288 149,899 128,151 80,061 37,750 241,604 -49.29%
-
NP to SH 91,067 60,707 169,743 135,173 83,879 39,392 245,338 -48.25%
-
Tax Rate 27.32% 26.68% 25.58% 23.37% 23.28% 24.92% 26.59% -
Total Cost 2,354,335 1,235,039 3,764,160 2,781,539 1,902,041 930,241 3,760,698 -26.75%
-
Net Worth 2,265,897 2,302,231 2,180,207 2,099,632 2,099,320 2,097,744 2,056,991 6.64%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 30,724 19,185 76,498 45,810 30,535 15,256 159,988 -66.61%
Div Payout % 33.74% 31.60% 45.07% 33.89% 36.40% 38.73% 65.21% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 2,265,897 2,302,231 2,180,207 2,099,632 2,099,320 2,097,744 2,056,991 6.64%
NOSH 3,856,589 3,847,622 3,839,521 3,828,001 3,827,808 3,827,158 3,819,674 0.64%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 3.56% 4.58% 3.83% 4.40% 4.04% 3.90% 6.04% -
ROE 4.02% 2.64% 7.79% 6.44% 4.00% 1.88% 11.93% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 63.57 33.73 102.33 76.22 51.93 25.38 105.07 -28.39%
EPS 2.37 1.58 4.45 3.54 2.20 1.03 6.50 -48.86%
DPS 0.80 0.50 2.00 1.20 0.80 0.40 4.20 -66.79%
NAPS 0.59 0.60 0.57 0.55 0.55 0.55 0.54 6.06%
Adjusted Per Share Value based on latest NOSH - 3,828,001
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 62.06 32.90 99.50 73.97 50.39 24.61 101.74 -28.01%
EPS 2.32 1.54 4.32 3.44 2.13 1.00 6.24 -48.20%
DPS 0.78 0.49 1.94 1.16 0.78 0.39 4.07 -66.65%
NAPS 0.576 0.5853 0.5542 0.5338 0.5337 0.5333 0.5229 6.64%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.97 0.845 1.01 1.00 1.20 1.58 1.38 -
P/RPS 1.53 2.51 0.99 1.31 2.31 6.23 1.31 10.87%
P/EPS 40.91 53.41 22.76 28.24 54.61 152.98 21.43 53.70%
EY 2.44 1.87 4.39 3.54 1.83 0.65 4.67 -35.05%
DY 0.82 0.59 1.98 1.20 0.67 0.25 3.04 -58.15%
P/NAPS 1.64 1.41 1.77 1.82 2.18 2.87 2.56 -25.62%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 22/03/23 16/12/22 27/09/22 24/06/22 25/03/22 16/12/21 24/09/21 -
Price 0.82 0.935 0.935 1.02 1.01 1.30 1.70 -
P/RPS 1.29 2.77 0.91 1.34 1.94 5.12 1.62 -14.05%
P/EPS 34.58 59.10 21.07 28.81 45.96 125.87 26.40 19.65%
EY 2.89 1.69 4.75 3.47 2.18 0.79 3.79 -16.49%
DY 0.98 0.53 2.14 1.18 0.79 0.31 2.47 -45.91%
P/NAPS 1.39 1.56 1.64 1.85 1.84 2.36 3.15 -41.95%

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