[VS] QoQ Cumulative Quarter Result on 31-Jul-2020 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- 87.65%
YoY- -26.46%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 3,061,185 1,986,407 987,100 3,243,192 2,360,579 1,854,924 1,034,596 106.23%
PBT 273,267 173,651 88,410 151,557 80,304 107,179 63,669 164.33%
Tax -73,398 -46,203 -24,540 -48,871 -23,833 -29,511 -17,269 162.61%
NP 199,869 127,448 63,870 102,686 56,471 77,668 46,400 164.97%
-
NP to SH 203,854 130,471 66,677 115,864 61,744 81,270 48,073 162.21%
-
Tax Rate 26.86% 26.61% 27.76% 32.25% 29.68% 27.53% 27.12% -
Total Cost 2,861,316 1,858,959 923,230 3,140,506 2,304,108 1,777,256 988,196 103.28%
-
Net Worth 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 14.81%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 60,236 45,146 22,480 48,212 18,536 18,507 18,365 120.91%
Div Payout % 29.55% 34.60% 33.72% 41.61% 30.02% 22.77% 38.20% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 14.81%
NOSH 1,893,153 1,891,781 1,890,857 1,864,743 1,864,412 1,862,756 1,854,251 1.39%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 6.53% 6.42% 6.47% 3.17% 2.39% 4.19% 4.48% -
ROE 10.03% 6.48% 3.71% 6.79% 3.79% 4.83% 2.91% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 162.62 105.60 52.69 174.90 127.35 100.23 56.33 102.87%
EPS 10.85 6.95 3.56 6.27 3.34 4.41 2.62 158.10%
DPS 3.20 2.40 1.20 2.60 1.00 1.00 1.00 117.30%
NAPS 1.08 1.07 0.96 0.92 0.88 0.91 0.90 12.93%
Adjusted Per Share Value based on latest NOSH - 1,864,743
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 77.82 50.50 25.09 82.45 60.01 47.15 26.30 106.24%
EPS 5.18 3.32 1.70 2.95 1.57 2.07 1.22 162.43%
DPS 1.53 1.15 0.57 1.23 0.47 0.47 0.47 119.80%
NAPS 0.5168 0.5117 0.4572 0.4337 0.4147 0.4281 0.4202 14.80%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.78 2.74 2.34 1.39 0.925 1.35 1.40 -
P/RPS 1.71 2.59 4.44 0.79 0.73 1.35 2.49 -22.17%
P/EPS 25.67 39.50 65.75 22.25 27.77 30.74 53.48 -38.72%
EY 3.90 2.53 1.52 4.50 3.60 3.25 1.87 63.30%
DY 1.15 0.88 0.51 1.87 1.08 0.74 0.71 37.96%
P/NAPS 2.57 2.56 2.44 1.51 1.05 1.48 1.56 39.53%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 15/06/21 30/03/21 17/12/20 28/09/20 23/06/20 26/03/20 12/12/19 -
Price 1.40 2.83 2.63 2.16 1.00 0.725 1.32 -
P/RPS 0.86 2.68 4.99 1.23 0.79 0.72 2.34 -48.72%
P/EPS 12.93 40.80 73.89 34.57 30.02 16.51 50.43 -59.67%
EY 7.74 2.45 1.35 2.89 3.33 6.06 1.98 148.35%
DY 2.29 0.85 0.46 1.20 1.00 1.38 0.76 108.75%
P/NAPS 1.30 2.64 2.74 2.35 1.14 0.80 1.47 -7.87%

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