[VS] YoY Annualized Quarter Result on 31-Jul-2020 [#4]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

28-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

31-Jul-2020 [#4]

Profit Trend

QoQ- 40.74%

YoY- -26.46%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Annualized Quarter Result
Revenue	4,599,783	3,914,059	4,002,302	3,243,192	3,978,350	4,089,191	3,281,350	5.78%
YoY %	17.52%	-2.20%	23.41%	-18.48%	-2.71%	24.62%	-	-
Horiz. %	140.18%	119.28%	121.97%	98.84%	121.24%	124.62%	100.00%	-
PBT	245,643	201,414	329,130	151,557	174,006	176,367	223,673	1.57%
YoY %	21.96%	-38.80%	117.17%	-12.90%	-1.34%	-21.15%	-	-
Horiz. %	109.82%	90.05%	147.15%	67.76%	77.79%	78.85%	100.00%	-
Tax	-71,197	-51,515	-87,526	-48,871	-62,384	-38,133	-65,856	1.30%
YoY %	-38.21%	41.14%	-79.10%	21.66%	-63.60%	42.10%	-	-
Horiz. %	108.11%	78.22%	132.91%	74.21%	94.73%	57.90%	100.00%	-
NP	174,446	149,899	241,604	102,686	111,622	138,234	157,817	1.68%
YoY %	16.38%	-37.96%	135.28%	-8.01%	-19.25%	-12.41%	-	-
Horiz. %	110.54%	94.98%	153.09%	65.07%	70.73%	87.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,920	169,743	245,338	115,864	157,544	150,766	156,319	2.74%
YoY %	8.35%	-30.81%	111.75%	-26.46%	4.50%	-3.55%	-	-
Horiz. %	117.66%	108.59%	156.95%	74.12%	100.78%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.98%	25.58%	26.59%	32.25%	35.85%	21.62%	29.44%	-
YoY %	13.29%	-3.80%	-17.55%	-10.04%	65.82%	-26.56%	-	-
Horiz. %	98.44%	86.89%	90.32%	109.54%	121.77%	73.44%	100.00%	-
Total Cost	4,425,337	3,764,160	3,760,698	3,140,506	3,866,728	3,950,957	3,123,533	5.97%
YoY %	17.57%	0.09%	19.75%	-18.78%	-2.13%	26.49%	-	-
Horiz. %	141.68%	120.51%	120.40%	100.54%	123.79%	126.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,149,217	2,180,207	2,056,991	1,705,968	1,595,967	1,411,976	1,039,763	12.85%
YoY %	-1.42%	5.99%	20.58%	6.89%	13.03%	35.80%	-	-
Horiz. %	206.70%	209.68%	197.83%	164.07%	153.49%	135.80%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	84,433	76,498	159,988	48,212	79,798	79,003	69,711	3.24%
YoY %	10.37%	-52.19%	231.84%	-39.58%	1.01%	13.33%	-	-
Horiz. %	121.12%	109.74%	229.50%	69.16%	114.47%	113.33%	100.00%	-
Div Payout %	45.91%	45.07%	65.21%	41.61%	50.65%	52.40%	44.60%	-
YoY %	1.86%	-30.88%	56.72%	-17.85%	-3.34%	17.49%	-	-
Horiz. %	102.94%	101.05%	146.21%	93.30%	113.57%	117.49%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	2,149,217	2,180,207	2,056,991	1,705,968	1,595,967	1,411,976	1,039,763	12.85%
YoY %	-1.42%	5.99%	20.58%	6.89%	13.03%	35.80%	-	-
Horiz. %	206.70%	209.68%	197.83%	164.07%	153.49%	135.80%	100.00%	-
NOSH	3,868,137	3,839,521	3,819,674	1,864,743	1,830,482	1,697,150	1,181,549	21.84%
YoY %	0.75%	0.52%	104.84%	1.87%	7.86%	43.64%	-	-
Horiz. %	327.38%	324.96%	323.28%	157.82%	154.92%	143.64%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	3.79%	3.83%	6.04%	3.17%	2.81%	3.38%	4.81%	-
YoY %	-1.04%	-36.59%	90.54%	12.81%	-16.86%	-29.73%	-	-
Horiz. %	78.79%	79.63%	125.57%	65.90%	58.42%	70.27%	100.00%	-
ROE	8.56%	7.79%	11.93%	6.79%	9.87%	10.68%	15.03%	-
YoY %	9.88%	-34.70%	75.70%	-31.21%	-7.58%	-28.94%	-	-
Horiz. %	56.95%	51.83%	79.37%	45.18%	65.67%	71.06%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	119.85	102.33	105.07	174.90	219.36	243.27	277.72	-13.06%
YoY %	17.12%	-2.61%	-39.93%	-20.27%	-9.83%	-12.40%	-	-
Horiz. %	43.15%	36.85%	37.83%	62.98%	78.99%	87.60%	100.00%	-
EPS	4.79	4.45	6.50	6.27	8.84	9.27	13.23	-15.57%
YoY %	7.64%	-31.54%	3.67%	-29.07%	-4.64%	-29.93%	-	-
Horiz. %	36.21%	33.64%	49.13%	47.39%	66.82%	70.07%	100.00%	-
DPS	2.20	2.00	4.20	2.60	4.40	4.70	5.90	-15.15%
YoY %	10.00%	-52.38%	61.54%	-40.91%	-6.38%	-20.34%	-	-
Horiz. %	37.29%	33.90%	71.19%	44.07%	74.58%	79.66%	100.00%	-
NAPS	0.56	0.57	0.54	0.92	0.88	0.84	0.88	-7.25%
YoY %	-1.75%	5.56%	-41.30%	4.55%	4.76%	-4.55%	-	-
Horiz. %	63.64%	64.77%	61.36%	104.55%	100.00%	95.45%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,864,743
RPS	116.92	99.49	101.73	82.44	101.12	103.94	83.41	5.78%
YoY %	17.52%	-2.20%	23.40%	-18.47%	-2.71%	24.61%	-	-
Horiz. %	140.18%	119.28%	121.96%	98.84%	121.23%	124.61%	100.00%	-
EPS	4.67	4.31	6.24	2.95	4.00	3.83	3.97	2.74%
YoY %	8.35%	-30.93%	111.53%	-26.25%	4.44%	-3.53%	-	-
Horiz. %	117.63%	108.56%	157.18%	74.31%	100.76%	96.47%	100.00%	-
DPS	2.15	1.94	4.07	1.23	2.03	2.01	1.77	3.29%
YoY %	10.82%	-52.33%	230.89%	-39.41%	1.00%	13.56%	-	-
Horiz. %	121.47%	109.60%	229.94%	69.49%	114.69%	113.56%	100.00%	-
NAPS	0.5463	0.5542	0.5228	0.4336	0.4057	0.3589	0.2643	12.85%
YoY %	-1.43%	6.01%	20.57%	6.88%	13.04%	35.79%	-	-
Horiz. %	206.70%	209.69%	197.81%	164.06%	153.50%	135.79%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	0.895	1.01	1.38	1.39	1.20	1.68	2.20	-
P/RPS	0.75	0.99	1.31	0.79	0.55	0.69	0.79	-0.86%
YoY %	-24.24%	-24.43%	65.82%	43.64%	-20.29%	-12.66%	-	-
Horiz. %	94.94%	125.32%	165.82%	100.00%	69.62%	87.34%	100.00%	-
P/EPS	18.68	22.76	21.43	22.25	13.81	18.73	16.63	1.95%
YoY %	-17.93%	6.21%	-3.69%	61.12%	-26.27%	12.63%	-	-
Horiz. %	112.33%	136.86%	128.86%	133.79%	83.04%	112.63%	100.00%	-
EY	5.35	4.39	4.67	4.50	7.24	5.34	6.01	-1.91%
YoY %	21.87%	-6.00%	3.78%	-37.85%	35.58%	-11.15%	-	-
Horiz. %	89.02%	73.04%	77.70%	74.88%	120.47%	88.85%	100.00%	-
DY	2.46	1.98	3.04	1.87	3.67	2.80	2.68	-1.41%
YoY %	24.24%	-34.87%	62.57%	-49.05%	31.07%	4.48%	-	-
Horiz. %	91.79%	73.88%	113.43%	69.78%	136.94%	104.48%	100.00%	-
P/NAPS	1.60	1.77	2.56	1.51	1.36	2.00	2.50	-7.16%
YoY %	-9.60%	-30.86%	69.54%	11.03%	-32.00%	-20.00%	-	-
Horiz. %	64.00%	70.80%	102.40%	60.40%	54.40%	80.00%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	26/09/23	27/09/22	24/09/21	28/09/20	26/09/19	25/09/18	27/09/17	-
Price	1.02	0.935	1.70	2.16	1.37	1.62	2.53	-
P/RPS	0.85	0.91	1.62	1.23	0.62	0.67	0.91	-1.12%
YoY %	-6.59%	-43.83%	31.71%	98.39%	-7.46%	-26.37%	-	-
Horiz. %	93.41%	100.00%	178.02%	135.16%	68.13%	73.63%	100.00%	-
P/EPS	21.28	21.07	26.40	34.57	15.77	18.06	19.12	1.79%
YoY %	1.00%	-20.19%	-23.63%	119.21%	-12.68%	-5.54%	-	-
Horiz. %	111.30%	110.20%	138.08%	180.81%	82.48%	94.46%	100.00%	-
EY	4.70	4.75	3.79	2.89	6.34	5.54	5.23	-1.76%
YoY %	-1.05%	25.33%	31.14%	-54.42%	14.44%	5.93%	-	-
Horiz. %	89.87%	90.82%	72.47%	55.26%	121.22%	105.93%	100.00%	-
DY	2.16	2.14	2.47	1.20	3.21	2.90	2.33	-1.25%
YoY %	0.93%	-13.36%	105.83%	-62.62%	10.69%	24.46%	-	-
Horiz. %	92.70%	91.85%	106.01%	51.50%	137.77%	124.46%	100.00%	-
P/NAPS	1.82	1.64	3.15	2.35	1.56	1.93	2.88	-7.36%
YoY %	10.98%	-47.94%	34.04%	50.64%	-19.17%	-32.99%	-	-
Horiz. %	63.19%	56.94%	109.38%	81.60%	54.17%	67.01%	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