[VS] YoY Quarter Result on 31-Jan-2019 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- -4.69%
YoY- -16.2%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 1,014,111 999,307 820,328 982,647 1,113,297 763,838 501,113 12.45%
PBT 54,075 85,241 43,510 49,409 68,515 60,557 35,811 7.10%
Tax -11,764 -21,663 -12,242 -13,835 -12,851 -18,581 -7,687 7.34%
NP 42,311 63,578 31,268 35,574 55,664 41,976 28,124 7.03%
-
NP to SH 44,487 63,794 33,197 37,943 45,279 35,506 27,500 8.33%
-
Tax Rate 21.75% 25.41% 28.14% 28.00% 18.76% 30.68% 21.47% -
Total Cost 971,800 935,729 789,060 947,073 1,057,633 721,862 472,989 12.73%
-
Net Worth 2,099,320 2,012,792 1,684,151 1,564,100 1,205,245 987,584 858,649 16.05%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 15,267 22,573 - 17,978 19,232 14,108 9,282 8.63%
Div Payout % 34.32% 35.38% - 47.38% 42.48% 39.74% 33.76% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 2,099,320 2,012,792 1,684,151 1,564,100 1,205,245 987,584 858,649 16.05%
NOSH 3,827,808 1,891,781 1,862,756 1,815,031 1,311,365 1,175,695 1,160,337 21.98%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 4.17% 6.36% 3.81% 3.62% 5.00% 5.50% 5.61% -
ROE 2.12% 3.17% 1.97% 2.43% 3.76% 3.60% 3.20% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 26.57 53.12 44.32 54.66 86.83 64.97 43.19 -7.77%
EPS 1.17 3.39 1.79 2.11 3.53 3.02 2.37 -11.08%
DPS 0.40 1.20 0.00 1.00 1.50 1.20 0.80 -10.90%
NAPS 0.55 1.07 0.91 0.87 0.94 0.84 0.74 -4.82%
Adjusted Per Share Value based on latest NOSH - 1,815,031
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 25.78 25.40 20.85 24.98 28.30 19.42 12.74 12.45%
EPS 1.13 1.62 0.84 0.96 1.15 0.90 0.70 8.30%
DPS 0.39 0.57 0.00 0.46 0.49 0.36 0.24 8.42%
NAPS 0.5337 0.5117 0.4281 0.3976 0.3064 0.2511 0.2183 16.05%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 1.20 2.74 1.35 0.81 3.05 1.50 1.34 -
P/RPS 4.52 5.16 3.05 1.48 3.51 2.31 3.10 6.48%
P/EPS 102.96 80.80 75.26 38.38 86.37 49.67 56.54 10.49%
EY 0.97 1.24 1.33 2.61 1.16 2.01 1.77 -9.52%
DY 0.33 0.44 0.00 1.23 0.49 0.80 0.60 -9.47%
P/NAPS 2.18 2.56 1.48 0.93 3.24 1.79 1.81 3.14%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 25/03/22 30/03/21 26/03/20 26/03/19 28/03/18 28/03/17 28/03/16 -
Price 1.01 2.83 0.725 1.04 2.52 1.74 1.26 -
P/RPS 3.80 5.33 1.64 1.90 2.90 2.68 2.92 4.48%
P/EPS 86.66 83.45 40.42 49.28 71.36 57.62 53.16 8.47%
EY 1.15 1.20 2.47 2.03 1.40 1.74 1.88 -7.85%
DY 0.40 0.42 0.00 0.96 0.60 0.69 0.63 -7.28%
P/NAPS 1.84 2.64 0.80 1.20 2.68 2.07 1.70 1.32%

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