[VS] QoQ Cumulative Quarter Result on 31-Jan-2021 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 95.68%
YoY- 60.54%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 967,991 4,002,302 3,061,185 1,986,407 987,100 3,243,192 2,360,579 -44.71%
PBT 50,283 329,130 273,267 173,651 88,410 151,557 80,304 -26.74%
Tax -12,533 -87,526 -73,398 -46,203 -24,540 -48,871 -23,833 -34.77%
NP 37,750 241,604 199,869 127,448 63,870 102,686 56,471 -23.49%
-
NP to SH 39,392 245,338 203,854 130,471 66,677 115,864 61,744 -25.82%
-
Tax Rate 24.92% 26.59% 26.86% 26.61% 27.76% 32.25% 29.68% -
Total Cost 930,241 3,760,698 2,861,316 1,858,959 923,230 3,140,506 2,304,108 -45.28%
-
Net Worth 2,097,744 2,056,991 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 18.20%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 15,256 159,988 60,236 45,146 22,480 48,212 18,536 -12.14%
Div Payout % 38.73% 65.21% 29.55% 34.60% 33.72% 41.61% 30.02% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 2,097,744 2,056,991 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 18.20%
NOSH 3,827,158 3,819,674 1,893,153 1,891,781 1,890,857 1,864,743 1,864,412 61.30%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 3.90% 6.04% 6.53% 6.42% 6.47% 3.17% 2.39% -
ROE 1.88% 11.93% 10.03% 6.48% 3.71% 6.79% 3.79% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 25.38 105.07 162.62 105.60 52.69 174.90 127.35 -65.78%
EPS 1.03 6.50 10.85 6.95 3.56 6.27 3.34 -54.25%
DPS 0.40 4.20 3.20 2.40 1.20 2.60 1.00 -45.62%
NAPS 0.55 0.54 1.08 1.07 0.96 0.92 0.88 -26.83%
Adjusted Per Share Value based on latest NOSH - 1,891,781
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 24.61 101.74 77.82 50.50 25.09 82.45 60.01 -44.71%
EPS 1.00 6.24 5.18 3.32 1.70 2.95 1.57 -25.91%
DPS 0.39 4.07 1.53 1.15 0.57 1.23 0.47 -11.66%
NAPS 0.5333 0.5229 0.5168 0.5117 0.4572 0.4337 0.4147 18.20%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.58 1.38 2.78 2.74 2.34 1.39 0.925 -
P/RPS 6.23 1.31 1.71 2.59 4.44 0.79 0.73 315.98%
P/EPS 152.98 21.43 25.67 39.50 65.75 22.25 27.77 210.94%
EY 0.65 4.67 3.90 2.53 1.52 4.50 3.60 -67.95%
DY 0.25 3.04 1.15 0.88 0.51 1.87 1.08 -62.19%
P/NAPS 2.87 2.56 2.57 2.56 2.44 1.51 1.05 95.13%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 16/12/21 24/09/21 15/06/21 30/03/21 17/12/20 28/09/20 23/06/20 -
Price 1.30 1.70 1.40 2.83 2.63 2.16 1.00 -
P/RPS 5.12 1.62 0.86 2.68 4.99 1.23 0.79 246.43%
P/EPS 125.87 26.40 12.93 40.80 73.89 34.57 30.02 159.34%
EY 0.79 3.79 7.74 2.45 1.35 2.89 3.33 -61.57%
DY 0.31 2.47 2.29 0.85 0.46 1.20 1.00 -54.09%
P/NAPS 2.36 3.15 1.30 2.64 2.74 2.35 1.14 62.21%

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