[VS] QoQ Quarter Result on 31-Oct-2019 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- -0.7%
YoY- 20.76%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 882,613 505,655 820,328 1,034,596 1,030,376 889,710 982,647 -6.91%
PBT 71,253 -26,875 43,510 63,669 41,042 38,237 49,409 27.67%
Tax -25,038 5,678 -12,242 -17,269 -19,628 -12,205 -13,835 48.56%
NP 46,215 -21,197 31,268 46,400 21,414 26,032 35,574 19.07%
-
NP to SH 54,120 -19,526 33,197 48,073 48,413 31,378 37,943 26.73%
-
Tax Rate 35.14% - 28.14% 27.12% 47.82% 31.92% 28.00% -
Total Cost 836,398 526,852 789,060 988,196 1,008,962 863,678 947,073 -7.95%
-
Net Worth 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 5.96%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 29,669 - - 18,365 29,017 14,445 17,978 39.69%
Div Payout % 54.82% - - 38.20% 59.94% 46.04% 47.38% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 5.96%
NOSH 1,864,743 1,864,412 1,862,756 1,854,251 1,830,482 1,816,352 1,815,031 1.81%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 5.24% -4.19% 3.81% 4.48% 2.08% 2.93% 3.62% -
ROE 3.17% -1.20% 1.97% 2.91% 3.03% 2.04% 2.43% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 47.60 27.28 44.32 56.33 56.81 49.27 54.66 -8.81%
EPS 2.92 -1.05 1.79 2.62 2.67 1.74 2.11 24.20%
DPS 1.60 0.00 0.00 1.00 1.60 0.80 1.00 36.83%
NAPS 0.92 0.88 0.91 0.90 0.88 0.85 0.87 3.79%
Adjusted Per Share Value based on latest NOSH - 1,854,251
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 22.43 12.85 20.85 26.30 26.19 22.61 24.98 -6.93%
EPS 1.38 -0.50 0.84 1.22 1.23 0.80 0.96 27.39%
DPS 0.75 0.00 0.00 0.47 0.74 0.37 0.46 38.56%
NAPS 0.4336 0.4146 0.4281 0.4201 0.4057 0.3901 0.3976 5.95%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 1.39 0.925 1.35 1.40 1.20 1.14 0.81 -
P/RPS 2.92 3.39 3.05 2.49 2.11 2.31 1.48 57.37%
P/EPS 47.63 -87.81 75.26 53.48 44.95 65.60 38.38 15.49%
EY 2.10 -1.14 1.33 1.87 2.22 1.52 2.61 -13.50%
DY 1.15 0.00 0.00 0.71 1.33 0.70 1.23 -4.38%
P/NAPS 1.51 1.05 1.48 1.56 1.36 1.34 0.93 38.18%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 23/06/20 26/03/20 12/12/19 26/09/19 25/06/19 26/03/19 -
Price 2.16 1.00 0.725 1.32 1.37 1.12 1.04 -
P/RPS 4.54 3.67 1.64 2.34 2.41 2.27 1.90 78.82%
P/EPS 74.01 -94.93 40.42 50.43 51.32 64.45 49.28 31.17%
EY 1.35 -1.05 2.47 1.98 1.95 1.55 2.03 -23.83%
DY 0.74 0.00 0.00 0.76 1.17 0.71 0.96 -15.94%
P/NAPS 2.35 1.14 0.80 1.47 1.56 1.32 1.20 56.59%

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