[VS] QoQ Quarter Result on 30-Apr-2019 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- -17.3%
YoY- 49.03%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 820,328 1,034,596 1,030,376 889,710 982,647 1,075,617 1,010,936 -12.96%
PBT 43,510 63,669 41,042 38,237 49,409 45,318 25,048 44.35%
Tax -12,242 -17,269 -19,628 -12,205 -13,835 -16,716 -1,267 351.77%
NP 31,268 46,400 21,414 26,032 35,574 28,602 23,781 19.95%
-
NP to SH 33,197 48,073 48,413 31,378 37,943 39,810 38,441 -9.29%
-
Tax Rate 28.14% 27.12% 47.82% 31.92% 28.00% 36.89% 5.06% -
Total Cost 789,060 988,196 1,008,962 863,678 947,073 1,047,015 987,155 -13.83%
-
Net Worth 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 1,441,396 1,411,976 12.43%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - 18,365 29,017 14,445 17,978 17,159 10,085 -
Div Payout % - 38.20% 59.94% 46.04% 47.38% 43.10% 26.24% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 1,441,396 1,411,976 12.43%
NOSH 1,862,756 1,854,251 1,830,482 1,816,352 1,815,031 1,715,948 1,697,150 6.38%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 3.81% 4.48% 2.08% 2.93% 3.62% 2.66% 2.35% -
ROE 1.97% 2.91% 3.03% 2.04% 2.43% 2.76% 2.72% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 44.32 56.33 56.81 49.27 54.66 62.68 60.14 -18.36%
EPS 1.79 2.62 2.67 1.74 2.11 2.32 2.29 -15.10%
DPS 0.00 1.00 1.60 0.80 1.00 1.00 0.60 -
NAPS 0.91 0.90 0.88 0.85 0.87 0.84 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 1,816,352
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 20.85 26.30 26.19 22.62 24.98 27.34 25.70 -12.98%
EPS 0.84 1.22 1.23 0.80 0.96 1.01 0.98 -9.74%
DPS 0.00 0.47 0.74 0.37 0.46 0.44 0.26 -
NAPS 0.4281 0.4202 0.4057 0.3902 0.3976 0.3664 0.3589 12.43%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.35 1.40 1.20 1.14 0.81 1.60 1.68 -
P/RPS 3.05 2.49 2.11 2.31 1.48 2.55 2.79 6.10%
P/EPS 75.26 53.48 44.95 65.60 38.38 68.97 73.46 1.62%
EY 1.33 1.87 2.22 1.52 2.61 1.45 1.36 -1.47%
DY 0.00 0.71 1.33 0.70 1.23 0.62 0.36 -
P/NAPS 1.48 1.56 1.36 1.34 0.93 1.90 2.00 -18.14%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 26/03/20 12/12/19 26/09/19 25/06/19 26/03/19 14/12/18 25/09/18 -
Price 0.725 1.32 1.37 1.12 1.04 1.17 1.62 -
P/RPS 1.64 2.34 2.41 2.27 1.90 1.87 2.69 -28.03%
P/EPS 40.42 50.43 51.32 64.45 49.28 50.43 70.84 -31.13%
EY 2.47 1.98 1.95 1.55 2.03 1.98 1.41 45.16%
DY 0.00 0.76 1.17 0.71 0.96 0.85 0.37 -
P/NAPS 0.80 1.47 1.56 1.32 1.20 1.39 1.93 -44.31%

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