[VS] QoQ Quarter Result on 31-Jul-2023 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Jul-2023 [#4]
Profit Trend
QoQ- 146.87%
YoY- 91.16%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 1,010,515 895,022 1,153,098 1,161,669 996,780 1,147,007 1,294,327 -15.22%
PBT 69,704 19,521 64,152 94,445 31,495 38,843 80,860 -9.43%
Tax -20,176 -7,583 -16,362 -29,806 -8,687 -11,132 -21,572 -4.36%
NP 49,528 11,938 47,790 64,639 22,808 27,711 59,288 -11.30%
-
NP to SH 54,423 16,001 48,984 66,084 26,769 30,360 60,707 -7.03%
-
Tax Rate 28.95% 38.85% 25.51% 31.56% 27.58% 28.66% 26.68% -
Total Cost 960,987 883,084 1,105,308 1,097,030 973,972 1,119,296 1,235,039 -15.41%
-
Net Worth 2,207,366 2,229,964 2,231,198 2,149,217 2,270,108 2,265,897 2,302,231 -2.76%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div 15,223 11,534 11,540 38,378 15,390 11,521 19,185 -14.30%
Div Payout % 27.97% 72.08% 23.56% 58.08% 57.49% 37.95% 31.60% -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 2,207,366 2,229,964 2,231,198 2,149,217 2,270,108 2,265,897 2,302,231 -2.76%
NOSH 3,805,804 3,880,645 3,878,382 3,868,137 3,858,163 3,856,589 3,847,622 -0.72%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 4.90% 1.33% 4.14% 5.56% 2.29% 2.42% 4.58% -
ROE 2.47% 0.72% 2.20% 3.07% 1.18% 1.34% 2.64% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 26.55 23.28 29.97 30.27 25.91 29.87 33.73 -14.76%
EPS 1.43 0.42 1.27 1.72 0.70 0.79 1.58 -6.43%
DPS 0.40 0.30 0.30 1.00 0.40 0.30 0.50 -13.83%
NAPS 0.58 0.58 0.58 0.56 0.59 0.59 0.60 -2.23%
Adjusted Per Share Value based on latest NOSH - 3,868,137
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 25.69 22.75 29.31 29.53 25.34 29.16 32.90 -15.21%
EPS 1.38 0.41 1.25 1.68 0.68 0.77 1.54 -7.05%
DPS 0.39 0.29 0.29 0.98 0.39 0.29 0.49 -14.12%
NAPS 0.5611 0.5669 0.5672 0.5464 0.5771 0.576 0.5853 -2.77%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 0.91 0.72 0.89 0.895 0.815 0.97 0.845 -
P/RPS 3.43 3.09 2.97 2.96 3.15 3.25 2.51 23.16%
P/EPS 63.64 173.00 69.89 51.98 117.14 122.70 53.41 12.40%
EY 1.57 0.58 1.43 1.92 0.85 0.81 1.87 -11.01%
DY 0.44 0.42 0.34 1.12 0.49 0.31 0.59 -17.77%
P/NAPS 1.57 1.24 1.53 1.60 1.38 1.64 1.41 7.43%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 19/06/24 27/03/24 20/12/23 26/09/23 15/06/23 22/03/23 16/12/22 -
Price 1.15 0.835 0.825 1.02 0.845 0.82 0.935 -
P/RPS 4.33 3.59 2.75 3.37 3.26 2.75 2.77 34.72%
P/EPS 80.42 200.64 64.79 59.24 121.46 103.73 59.10 22.81%
EY 1.24 0.50 1.54 1.69 0.82 0.96 1.69 -18.66%
DY 0.35 0.36 0.36 0.98 0.47 0.37 0.53 -24.18%
P/NAPS 1.98 1.44 1.42 1.82 1.43 1.39 1.56 17.24%

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