[VARIA] YoY TTM Result on 31-Mar-2022 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 14.69%
YoY- 13.37%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 58,961 60,509 72,079 54,615 24,560 87,497 51,827 2.17%
PBT 3,566 3,261 4,590 -4,331 -10,402 2,695 2,267 7.83%
Tax -797 -224 -1,205 -325 125 -1,010 -1,063 -4.68%
NP 2,769 3,037 3,385 -4,656 -10,277 1,685 1,204 14.88%
-
NP to SH 3,459 3,051 2,843 -5,013 -10,108 1,622 914 24.82%
-
Tax Rate 22.35% 6.87% 26.25% - - 37.48% 46.89% -
Total Cost 56,192 57,472 68,694 59,271 34,837 85,812 50,623 1.75%
-
Net Worth 52,259 50,250 48,910 45,560 50,919 60,970 58,959 -1.98%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 52,259 50,250 48,910 45,560 50,919 60,970 58,959 -1.98%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.70% 5.02% 4.70% -8.53% -41.84% 1.93% 2.32% -
ROE 6.62% 6.07% 5.81% -11.00% -19.85% 2.66% 1.55% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 88.00 90.31 107.58 81.51 36.66 130.59 77.35 2.17%
EPS 5.16 4.55 4.24 -7.48 -15.09 2.42 1.36 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.73 0.68 0.76 0.91 0.88 -1.98%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.63 13.99 16.67 12.63 5.68 20.23 11.98 2.17%
EPS 0.80 0.71 0.66 -1.16 -2.34 0.38 0.21 24.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.1162 0.1131 0.1053 0.1177 0.141 0.1363 -1.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.91 0.00 0.81 1.53 0.285 0.32 0.375 -
P/RPS 1.03 0.00 0.75 1.88 0.78 0.25 0.48 13.56%
P/EPS 17.63 0.00 19.09 -20.45 -1.89 13.22 27.49 -7.13%
EY 5.67 0.00 5.24 -4.89 -52.94 7.57 3.64 7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 1.11 2.25 0.38 0.35 0.43 18.14%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 24/06/20 28/05/19 22/05/18 24/05/17 26/05/16 -
Price 0.895 0.92 0.81 1.03 0.27 0.355 0.315 -
P/RPS 1.02 1.02 0.75 1.26 0.74 0.27 0.41 16.39%
P/EPS 17.34 20.20 19.09 -13.77 -1.79 14.66 23.09 -4.65%
EY 5.77 4.95 5.24 -7.26 -55.88 6.82 4.33 4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.23 1.11 1.51 0.36 0.39 0.36 21.34%

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