[VS] YoY Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
16-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -35.78%
YoY- -40.92%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 4,612,392 5,177,308 3,871,964 3,948,400 4,138,384 4,302,468 4,340,588 1.01%
PBT 256,608 323,440 201,132 353,640 254,676 181,272 217,624 2.78%
Tax -65,448 -86,288 -50,132 -98,160 -69,076 -66,864 -69,028 -0.88%
NP 191,160 237,152 151,000 255,480 185,600 114,408 148,596 4.28%
-
NP to SH 195,936 242,828 157,568 266,708 192,292 159,240 183,964 1.05%
-
Tax Rate 25.51% 26.68% 24.92% 27.76% 27.12% 36.89% 31.72% -
Total Cost 4,421,232 4,940,156 3,720,964 3,692,920 3,952,784 4,188,060 4,191,992 0.89%
-
Net Worth 2,231,198 2,302,231 2,097,744 1,798,453 1,652,866 1,441,396 1,205,462 10.80%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 46,162 76,741 61,025 89,922 73,460 68,637 78,617 -8.48%
Div Payout % 23.56% 31.60% 38.73% 33.72% 38.20% 43.10% 42.74% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 2,231,198 2,302,231 2,097,744 1,798,453 1,652,866 1,441,396 1,205,462 10.80%
NOSH 3,878,382 3,847,622 3,827,158 1,890,857 1,854,251 1,715,948 1,310,284 19.81%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 4.14% 4.58% 3.90% 6.47% 4.48% 2.66% 3.42% -
ROE 8.78% 10.55% 7.51% 14.83% 11.63% 11.05% 15.26% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 119.90 134.93 101.52 210.76 225.34 250.73 331.27 -15.57%
EPS 5.08 6.32 4.12 14.24 10.48 9.28 14.04 -15.57%
DPS 1.20 2.00 1.60 4.80 4.00 4.00 6.00 -23.51%
NAPS 0.58 0.60 0.55 0.96 0.90 0.84 0.92 -7.39%
Adjusted Per Share Value based on latest NOSH - 3,827,158
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 117.25 131.61 98.43 100.37 105.20 109.38 110.34 1.01%
EPS 4.98 6.17 4.01 6.78 4.89 4.05 4.68 1.04%
DPS 1.17 1.95 1.55 2.29 1.87 1.74 2.00 -8.54%
NAPS 0.5672 0.5853 0.5333 0.4572 0.4202 0.3664 0.3064 10.80%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.89 0.845 1.58 2.34 1.40 1.60 3.08 -
P/RPS 0.74 0.63 1.56 1.11 0.62 0.64 0.93 -3.73%
P/EPS 17.47 13.35 38.25 16.44 13.37 17.24 21.94 -3.72%
EY 5.72 7.49 2.61 6.08 7.48 5.80 4.56 3.84%
DY 1.35 2.37 1.01 2.05 2.86 2.50 1.95 -5.94%
P/NAPS 1.53 1.41 2.87 2.44 1.56 1.90 3.35 -12.23%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 20/12/23 16/12/22 16/12/21 17/12/20 12/12/19 14/12/18 14/12/17 -
Price 0.825 0.935 1.30 2.63 1.32 1.17 3.10 -
P/RPS 0.69 0.69 1.28 1.25 0.59 0.47 0.94 -5.02%
P/EPS 16.20 14.77 31.47 18.47 12.61 12.61 22.08 -5.02%
EY 6.17 6.77 3.18 5.41 7.93 7.93 4.53 5.28%
DY 1.45 2.14 1.23 1.83 3.03 3.42 1.94 -4.73%
P/NAPS 1.42 1.56 2.36 2.74 1.47 1.39 3.37 -13.40%

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