[VS] YoY Annualized Quarter Result on 30-Apr-2020 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

23-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

30-Apr-2020 [#3]

Profit Trend

QoQ- -49.35%

YoY- -43.42%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Annualized Quarter Result
Revenue	4,584,152	3,879,586	4,081,580	3,147,438	3,930,632	4,104,340	3,063,952	6.94%
YoY %	18.16%	-4.95%	29.68%	-19.93%	-4.23%	33.96%	-	-
Horiz. %	149.62%	126.62%	133.21%	102.72%	128.29%	133.96%	100.00%	-
PBT	201,597	222,986	364,356	107,072	177,285	201,758	234,468	-2.48%
YoY %	-9.59%	-38.80%	240.29%	-39.60%	-12.13%	-13.95%	-	-
Horiz. %	85.98%	95.10%	155.40%	45.67%	75.61%	86.05%	100.00%	-
Tax	-55,188	-52,118	-97,864	-31,777	-57,008	-49,154	-71,510	-4.22%
YoY %	-5.89%	46.74%	-207.97%	44.26%	-15.98%	31.26%	-	-
Horiz. %	77.18%	72.88%	136.85%	44.44%	79.72%	68.74%	100.00%	-
NP	146,409	170,868	266,492	75,294	120,277	152,604	162,957	-1.76%
YoY %	-14.31%	-35.88%	253.94%	-37.40%	-21.18%	-6.35%	-	-
Horiz. %	89.85%	104.85%	163.54%	46.20%	73.81%	93.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,114	180,230	271,805	82,325	145,508	149,766	159,350	-0.23%
YoY %	-12.83%	-33.69%	230.16%	-43.42%	-2.84%	-6.01%	-	-
Horiz. %	98.60%	113.10%	170.57%	51.66%	91.31%	93.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.38%	23.37%	26.86%	29.68%	32.16%	24.36%	30.50%	-
YoY %	17.16%	-12.99%	-9.50%	-7.71%	32.02%	-20.13%	-	-
Horiz. %	89.77%	76.62%	88.07%	97.31%	105.44%	79.87%	100.00%	-
Total Cost	4,437,742	3,708,718	3,815,088	3,072,144	3,810,354	3,951,736	2,900,994	7.33%
YoY %	19.66%	-2.79%	24.18%	-19.37%	-3.58%	36.22%	-	-
Horiz. %	152.97%	127.84%	131.51%	105.90%	131.35%	136.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,270,108	2,099,632	2,032,995	1,631,226	1,534,829	1,246,345	1,011,625	14.41%
YoY %	8.12%	3.28%	24.63%	6.28%	23.15%	23.20%	-	-
Horiz. %	224.40%	207.55%	200.96%	161.25%	151.72%	123.20%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Dividend
Div	61,562	61,080	80,315	24,715	67,412	61,875	61,168	0.10%
YoY %	0.79%	-23.95%	224.96%	-63.34%	8.95%	1.16%	-	-
Horiz. %	100.64%	99.86%	131.30%	40.41%	110.21%	101.16%	100.00%	-
Div Payout %	39.18%	33.89%	29.55%	30.02%	46.33%	41.31%	38.39%	-
YoY %	15.61%	14.69%	-1.57%	-35.20%	12.15%	7.61%	-	-
Horiz. %	102.06%	88.28%	76.97%	78.20%	120.68%	107.61%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Equity
Net Worth	2,270,108	2,099,632	2,032,995	1,631,226	1,534,829	1,246,345	1,011,625	14.41%
YoY %	8.12%	3.28%	24.63%	6.28%	23.15%	23.20%	-	-
Horiz. %	224.40%	207.55%	200.96%	161.25%	151.72%	123.20%	100.00%	-
NOSH	3,858,163	3,828,001	1,893,153	1,864,412	1,816,352	1,333,533	1,176,309	21.88%
YoY %	0.79%	102.20%	1.54%	2.65%	36.21%	13.37%	-	-
Horiz. %	327.99%	325.42%	160.94%	158.50%	154.41%	113.37%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Ratio Analysis
NP Margin	3.19%	4.40%	6.53%	2.39%	3.06%	3.72%	5.32%	-
YoY %	-27.50%	-32.62%	173.22%	-21.90%	-17.74%	-30.08%	-	-
Horiz. %	59.96%	82.71%	122.74%	44.92%	57.52%	69.92%	100.00%	-
ROE	6.92%	8.58%	13.37%	5.05%	9.48%	12.02%	15.75%	-
YoY %	-19.35%	-35.83%	164.75%	-46.73%	-21.13%	-23.68%	-	-
Horiz. %	43.94%	54.48%	84.89%	32.06%	60.19%	76.32%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Per Share
RPS	119.14	101.63	216.83	169.80	217.68	309.55	260.47	-12.21%
YoY %	17.23%	-53.13%	27.70%	-22.00%	-29.68%	18.84%	-	-
Horiz. %	45.74%	39.02%	83.25%	65.19%	83.57%	118.84%	100.00%	-
EPS	4.09	4.72	14.47	4.45	8.21	11.73	13.55	-18.09%
YoY %	-13.35%	-67.38%	225.17%	-45.80%	-30.01%	-13.43%	-	-
Horiz. %	30.18%	34.83%	106.79%	32.84%	60.59%	86.57%	100.00%	-
DPS	1.60	1.60	4.27	1.33	3.73	4.67	5.20	-17.82%
YoY %	0.00%	-62.53%	221.05%	-64.34%	-20.13%	-10.19%	-	-
Horiz. %	30.77%	30.77%	82.12%	25.58%	71.73%	89.81%	100.00%	-
NAPS	0.59	0.55	1.08	0.88	0.85	0.94	0.86	-6.08%
YoY %	7.27%	-49.07%	22.73%	3.53%	-9.57%	9.30%	-	-
Horiz. %	68.60%	63.95%	125.58%	102.33%	98.84%	109.30%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,864,412
RPS	116.54	98.62	103.76	80.01	99.92	104.34	77.89	6.94%
YoY %	18.17%	-4.95%	29.68%	-19.93%	-4.24%	33.96%	-	-
Horiz. %	149.62%	126.61%	133.21%	102.72%	128.28%	133.96%	100.00%	-
EPS	3.99	4.58	6.91	2.09	3.70	3.81	4.05	-0.24%
YoY %	-12.88%	-33.72%	230.62%	-43.51%	-2.89%	-5.93%	-	-
Horiz. %	98.52%	113.09%	170.62%	51.60%	91.36%	94.07%	100.00%	-
DPS	1.57	1.55	2.04	0.63	1.71	1.57	1.55	0.21%
YoY %	1.29%	-24.02%	223.81%	-63.16%	8.92%	1.29%	-	-
Horiz. %	101.29%	100.00%	131.61%	40.65%	110.32%	101.29%	100.00%	-
NAPS	0.5771	0.5338	0.5168	0.4147	0.3902	0.3168	0.2572	14.41%
YoY %	8.11%	3.29%	24.62%	6.28%	23.17%	23.17%	-	-
Horiz. %	224.38%	207.54%	200.93%	161.24%	151.71%	123.17%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/23	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	-
Price	0.815	1.00	2.78	0.925	1.14	2.25	2.00	-
P/RPS	0.68	0.98	1.28	0.54	0.52	0.73	0.77	-2.04%
YoY %	-30.61%	-23.44%	137.04%	3.85%	-28.77%	-5.19%	-	-
Horiz. %	88.31%	127.27%	166.23%	70.13%	67.53%	94.81%	100.00%	-
P/EPS	19.96	21.18	19.25	20.83	14.15	19.92	14.76	5.15%
YoY %	-5.76%	10.03%	-7.59%	47.21%	-28.97%	34.96%	-	-
Horiz. %	135.23%	143.50%	130.42%	141.12%	95.87%	134.96%	100.00%	-
EY	5.01	4.72	5.19	4.80	7.07	5.02	6.77	-4.89%
YoY %	6.14%	-9.06%	8.13%	-32.11%	40.84%	-25.85%	-	-
Horiz. %	74.00%	69.72%	76.66%	70.90%	104.43%	74.15%	100.00%	-
DY	1.96	1.60	1.53	1.44	3.27	2.07	2.60	-4.59%
YoY %	22.50%	4.58%	6.25%	-55.96%	57.97%	-20.38%	-	-
Horiz. %	75.38%	61.54%	58.85%	55.38%	125.77%	79.62%	100.00%	-
P/NAPS	1.38	1.82	2.57	1.05	1.34	2.39	2.33	-8.35%
YoY %	-24.18%	-29.18%	144.76%	-21.64%	-43.93%	2.58%	-	-
Horiz. %	59.23%	78.11%	110.30%	45.06%	57.51%	102.58%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	15/06/23	24/06/22	15/06/21	23/06/20	25/06/19	28/06/18	13/06/17	-
Price	0.845	1.02	1.40	1.00	1.12	1.42	2.03	-
P/RPS	0.71	1.00	0.65	0.59	0.51	0.46	0.78	-1.55%
YoY %	-29.00%	53.85%	10.17%	15.69%	10.87%	-41.03%	-	-
Horiz. %	91.03%	128.21%	83.33%	75.64%	65.38%	58.97%	100.00%	-
P/EPS	20.69	21.60	9.70	22.52	13.90	12.57	14.99	5.51%
YoY %	-4.21%	122.68%	-56.93%	62.01%	10.58%	-16.14%	-	-
Horiz. %	138.03%	144.10%	64.71%	150.23%	92.73%	83.86%	100.00%	-
EY	4.83	4.63	10.31	4.44	7.19	7.95	6.67	-5.23%
YoY %	4.32%	-55.09%	132.21%	-38.25%	-9.56%	19.19%	-	-
Horiz. %	72.41%	69.42%	154.57%	66.57%	107.80%	119.19%	100.00%	-
DY	1.89	1.57	3.05	1.33	3.33	3.29	2.56	-4.92%
YoY %	20.38%	-48.52%	129.32%	-60.06%	1.22%	28.52%	-	-
Horiz. %	73.83%	61.33%	119.14%	51.95%	130.08%	128.52%	100.00%	-
P/NAPS	1.43	1.85	1.30	1.14	1.32	1.51	2.36	-8.00%
YoY %	-22.70%	42.31%	14.04%	-13.64%	-12.58%	-36.02%	-	-
Horiz. %	60.59%	78.39%	55.08%	48.31%	55.93%	63.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos