[VS] QoQ 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- -4.32%
YoY- 92.17%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 967,991 941,117 1,074,778 999,307 987,100 882,613 505,655 53.99%
PBT 50,283 55,863 99,616 85,241 88,410 71,253 -26,875 -
Tax -12,533 -14,128 -27,195 -21,663 -24,540 -25,038 5,678 -
NP 37,750 41,735 72,421 63,578 63,870 46,215 -21,197 -
-
NP to SH 39,392 41,484 73,383 63,794 66,677 54,120 -19,526 -
-
Tax Rate 24.92% 25.29% 27.30% 25.41% 27.76% 35.14% - -
Total Cost 930,241 899,382 1,002,357 935,729 923,230 836,398 526,852 45.93%
-
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 38,092 15,059 22,573 22,480 29,669 - -
Div Payout % 38.73% 91.82% 20.52% 35.38% 33.72% 54.82% - -
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% 4.43% 6.74% 6.36% 6.47% 5.24% -4.19% -
ROE 1.88% 2.02% 3.61% 3.17% 3.71% 3.17% -1.20% -
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 24.71 57.10 53.12 52.69 47.60 27.28 -4.68%
EPS 1.03 1.09 3.90 3.39 3.56 2.92 -1.05 -
DPS 0.40 1.00 0.80 1.20 1.20 1.60 0.00 -
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 23.92 27.32 25.40 25.09 22.44 12.85 54.03%
EPS 1.00 1.05 1.87 1.62 1.70 1.38 -0.50 -
DPS 0.39 0.97 0.38 0.57 0.57 0.75 0.00 -
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 5.59 4.87 5.16 4.44 2.92 3.39 49.86%
P/EPS 152.98 126.72 71.31 80.80 65.75 47.63 -87.81 -
EY 0.65 0.79 1.40 1.24 1.52 2.10 -1.14 -
DY 0.25 0.72 0.29 0.44 0.51 1.15 0.00 -
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 6.88 2.45 5.33 4.99 4.54 3.67 24.77%
P/EPS 125.87 156.10 35.91 83.45 73.89 74.01 -94.93 -
EY 0.79 0.64 2.78 1.20 1.35 1.35 -1.05 -
DY 0.31 0.59 0.57 0.42 0.46 0.74 0.00 -
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