[VS] YoY Annualized 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- 22.06%
YoY- 20.76%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 5,177,308 3,871,964 3,948,400 4,138,384 4,302,468 4,340,588 2,720,072 11.31%
PBT 323,440 201,132 353,640 254,676 181,272 217,624 181,972 10.05%
Tax -86,288 -50,132 -98,160 -69,076 -66,864 -69,028 -61,036 5.93%
NP 237,152 151,000 255,480 185,600 114,408 148,596 120,936 11.87%
-
NP to SH 242,828 157,568 266,708 192,292 159,240 183,964 134,032 10.40%
-
Tax Rate 26.68% 24.92% 27.76% 27.12% 36.89% 31.72% 33.54% -
Total Cost 4,940,156 3,720,964 3,692,920 3,952,784 4,188,060 4,191,992 2,599,136 11.29%
-
Net Worth 2,302,231 2,097,744 1,798,453 1,652,866 1,441,396 1,205,462 913,854 16.64%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 76,741 61,025 89,922 73,460 68,637 78,617 56,237 5.31%
Div Payout % 31.60% 38.73% 33.72% 38.20% 43.10% 42.74% 41.96% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 2,302,231 2,097,744 1,798,453 1,652,866 1,441,396 1,205,462 913,854 16.64%
NOSH 3,847,622 3,827,158 1,890,857 1,854,251 1,715,948 1,310,284 1,171,608 21.90%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 4.58% 3.90% 6.47% 4.48% 2.66% 3.42% 4.45% -
ROE 10.55% 7.51% 14.83% 11.63% 11.05% 15.26% 14.67% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 134.93 101.52 210.76 225.34 250.73 331.27 232.17 -8.64%
EPS 6.32 4.12 14.24 10.48 9.28 14.04 11.44 -9.41%
DPS 2.00 1.60 4.80 4.00 4.00 6.00 4.80 -13.57%
NAPS 0.60 0.55 0.96 0.90 0.84 0.92 0.78 -4.27%
Adjusted Per Share Value based on latest NOSH - 1,854,251
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 131.61 98.43 100.37 105.20 109.38 110.34 69.15 11.31%
EPS 6.17 4.01 6.78 4.89 4.05 4.68 3.41 10.38%
DPS 1.95 1.55 2.29 1.87 1.74 2.00 1.43 5.30%
NAPS 0.5853 0.5333 0.4572 0.4202 0.3664 0.3064 0.2323 16.64%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.845 1.58 2.34 1.40 1.60 3.08 1.42 -
P/RPS 0.63 1.56 1.11 0.62 0.64 0.93 0.61 0.53%
P/EPS 13.35 38.25 16.44 13.37 17.24 21.94 12.41 1.22%
EY 7.49 2.61 6.08 7.48 5.80 4.56 8.06 -1.21%
DY 2.37 1.01 2.05 2.86 2.50 1.95 3.38 -5.74%
P/NAPS 1.41 2.87 2.44 1.56 1.90 3.35 1.82 -4.16%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 16/12/22 16/12/21 17/12/20 12/12/19 14/12/18 14/12/17 23/12/16 -
Price 0.935 1.30 2.63 1.32 1.17 3.10 1.38 -
P/RPS 0.69 1.28 1.25 0.59 0.47 0.94 0.59 2.64%
P/EPS 14.77 31.47 18.47 12.61 12.61 22.08 12.06 3.43%
EY 6.77 3.18 5.41 7.93 7.93 4.53 8.29 -3.31%
DY 2.14 1.23 1.83 3.03 3.42 1.94 3.48 -7.78%
P/NAPS 1.56 2.36 2.74 1.47 1.39 3.37 1.77 -2.08%

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