[VS] QoQ Cumulative Quarter Result on 31-Oct-2021 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
16-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -83.94%
YoY- -40.92%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 3,914,059 2,909,690 1,982,102 967,991 4,002,302 3,061,185 1,986,407 57.36%
PBT 201,414 167,240 104,358 50,283 329,130 273,267 173,651 10.42%
Tax -51,515 -39,089 -24,297 -12,533 -87,526 -73,398 -46,203 7.54%
NP 149,899 128,151 80,061 37,750 241,604 199,869 127,448 11.45%
-
NP to SH 169,743 135,173 83,879 39,392 245,338 203,854 130,471 19.23%
-
Tax Rate 25.58% 23.37% 23.28% 24.92% 26.59% 26.86% 26.61% -
Total Cost 3,764,160 2,781,539 1,902,041 930,241 3,760,698 2,861,316 1,858,959 60.26%
-
Net Worth 2,180,207 2,099,632 2,099,320 2,097,744 2,056,991 2,032,995 2,012,792 5.48%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 76,498 45,810 30,535 15,256 159,988 60,236 45,146 42.26%
Div Payout % 45.07% 33.89% 36.40% 38.73% 65.21% 29.55% 34.60% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 2,180,207 2,099,632 2,099,320 2,097,744 2,056,991 2,032,995 2,012,792 5.48%
NOSH 3,839,521 3,828,001 3,827,808 3,827,158 3,819,674 1,893,153 1,891,781 60.50%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 3.83% 4.40% 4.04% 3.90% 6.04% 6.53% 6.42% -
ROE 7.79% 6.44% 4.00% 1.88% 11.93% 10.03% 6.48% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 102.33 76.22 51.93 25.38 105.07 162.62 105.60 -2.08%
EPS 4.45 3.54 2.20 1.03 6.50 10.85 6.95 -25.77%
DPS 2.00 1.20 0.80 0.40 4.20 3.20 2.40 -11.47%
NAPS 0.57 0.55 0.55 0.55 0.54 1.08 1.07 -34.36%
Adjusted Per Share Value based on latest NOSH - 3,827,158
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 99.50 73.97 50.39 24.61 101.74 77.82 50.50 57.35%
EPS 4.32 3.44 2.13 1.00 6.24 5.18 3.32 19.24%
DPS 1.94 1.16 0.78 0.39 4.07 1.53 1.15 41.84%
NAPS 0.5542 0.5338 0.5337 0.5333 0.5229 0.5168 0.5117 5.47%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 1.01 1.00 1.20 1.58 1.38 2.78 2.74 -
P/RPS 0.99 1.31 2.31 6.23 1.31 1.71 2.59 -47.42%
P/EPS 22.76 28.24 54.61 152.98 21.43 25.67 39.50 -30.82%
EY 4.39 3.54 1.83 0.65 4.67 3.90 2.53 44.54%
DY 1.98 1.20 0.67 0.25 3.04 1.15 0.88 71.96%
P/NAPS 1.77 1.82 2.18 2.87 2.56 2.57 2.56 -21.86%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 27/09/22 24/06/22 25/03/22 16/12/21 24/09/21 15/06/21 30/03/21 -
Price 0.935 1.02 1.01 1.30 1.70 1.40 2.83 -
P/RPS 0.91 1.34 1.94 5.12 1.62 0.86 2.68 -51.42%
P/EPS 21.07 28.81 45.96 125.87 26.40 12.93 40.80 -35.70%
EY 4.75 3.47 2.18 0.79 3.79 7.74 2.45 55.67%
DY 2.14 1.18 0.79 0.31 2.47 2.29 0.85 85.38%
P/NAPS 1.64 1.85 1.84 2.36 3.15 1.30 2.64 -27.25%

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