[VS] QoQ Cumulative Quarter Result on 31-Oct-2022 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
16-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- -64.24%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 4,599,783 3,438,114 2,441,334 1,294,327 3,914,059 2,909,690 1,982,102 75.55%
PBT 245,643 151,198 119,703 80,860 201,414 167,240 104,358 77.22%
Tax -71,197 -41,391 -32,704 -21,572 -51,515 -39,089 -24,297 105.17%
NP 174,446 109,807 86,999 59,288 149,899 128,151 80,061 68.31%
-
NP to SH 183,920 117,836 91,067 60,707 169,743 135,173 83,879 69.02%
-
Tax Rate 28.98% 27.38% 27.32% 26.68% 25.58% 23.37% 23.28% -
Total Cost 4,425,337 3,328,307 2,354,335 1,235,039 3,764,160 2,781,539 1,902,041 75.85%
-
Net Worth 2,149,217 2,270,108 2,265,897 2,302,231 2,180,207 2,099,632 2,099,320 1.58%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 84,433 46,171 30,724 19,185 76,498 45,810 30,535 97.37%
Div Payout % 45.91% 39.18% 33.74% 31.60% 45.07% 33.89% 36.40% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 2,149,217 2,270,108 2,265,897 2,302,231 2,180,207 2,099,632 2,099,320 1.58%
NOSH 3,868,137 3,858,163 3,856,589 3,847,622 3,839,521 3,828,001 3,827,808 0.70%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 3.79% 3.19% 3.56% 4.58% 3.83% 4.40% 4.04% -
ROE 8.56% 5.19% 4.02% 2.64% 7.79% 6.44% 4.00% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 119.85 89.36 63.57 33.73 102.33 76.22 51.93 74.90%
EPS 4.79 3.07 2.37 1.58 4.45 3.54 2.20 68.22%
DPS 2.20 1.20 0.80 0.50 2.00 1.20 0.80 96.64%
NAPS 0.56 0.59 0.59 0.60 0.57 0.55 0.55 1.21%
Adjusted Per Share Value based on latest NOSH - 3,847,622
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 116.92 87.39 62.05 32.90 99.49 73.96 50.38 75.55%
EPS 4.67 3.00 2.31 1.54 4.31 3.44 2.13 69.01%
DPS 2.15 1.17 0.78 0.49 1.94 1.16 0.78 96.95%
NAPS 0.5463 0.577 0.5759 0.5852 0.5542 0.5337 0.5336 1.58%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.895 0.815 0.97 0.845 1.01 1.00 1.20 -
P/RPS 0.75 0.91 1.53 2.51 0.99 1.31 2.31 -52.85%
P/EPS 18.68 26.61 40.91 53.41 22.76 28.24 54.61 -51.18%
EY 5.35 3.76 2.44 1.87 4.39 3.54 1.83 104.85%
DY 2.46 1.47 0.82 0.59 1.98 1.20 0.67 138.56%
P/NAPS 1.60 1.38 1.64 1.41 1.77 1.82 2.18 -18.68%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 26/09/23 15/06/23 22/03/23 16/12/22 27/09/22 24/06/22 25/03/22 -
Price 1.02 0.845 0.82 0.935 0.935 1.02 1.01 -
P/RPS 0.85 0.95 1.29 2.77 0.91 1.34 1.94 -42.40%
P/EPS 21.28 27.59 34.58 59.10 21.07 28.81 45.96 -40.23%
EY 4.70 3.62 2.89 1.69 4.75 3.47 2.18 67.12%
DY 2.16 1.42 0.98 0.53 2.14 1.18 0.79 95.89%
P/NAPS 1.82 1.43 1.39 1.56 1.64 1.85 1.84 -0.72%

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