[VS] YoY TTM Result on 31-Oct-2020 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
17-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 16.06%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 4,458,554 4,240,395 3,983,193 3,195,696 3,937,329 4,079,661 3,686,479 3.21%
PBT 228,935 231,991 291,003 176,298 192,357 167,279 232,586 -0.26%
Tax -65,987 -60,554 -75,519 -56,142 -62,937 -37,592 -67,854 -0.46%
NP 162,948 171,437 215,484 120,156 129,420 129,687 164,732 -0.18%
-
NP to SH 172,197 191,058 218,053 134,468 165,807 144,585 168,802 0.33%
-
Tax Rate 28.82% 26.10% 25.95% 31.84% 32.72% 22.47% 29.17% -
Total Cost 4,295,606 4,068,958 3,767,709 3,075,540 3,807,909 3,949,974 3,521,747 3.36%
-
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 76,831 80,322 90,981 52,149 79,806 53,107 63,493 3.22%
Div Payout % 44.62% 42.04% 41.72% 38.78% 48.13% 36.73% 37.61% -
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 3.65% 4.04% 5.41% 3.76% 3.29% 3.18% 4.47% -
ROE 7.72% 8.30% 10.39% 7.48% 10.03% 10.03% 14.00% -
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 115.90 110.51 104.43 170.58 214.39 237.75 281.35 -13.73%
EPS 4.48 4.98 5.72 7.18 9.03 8.43 12.88 -16.13%
DPS 2.00 2.10 2.39 2.80 4.35 3.09 4.85 -13.71%
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 - 1,890,857
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 113.33 107.78 101.24 81.23 100.08 103.70 93.70 3.21%
EPS 4.38 4.86 5.54 3.42 4.21 3.68 4.29 0.34%
DPS 1.95 2.04 2.31 1.33 2.03 1.35 1.61 3.24%
NAPS 0.5671 0.5852 0.5332 0.4571 0.4201 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 0.77 0.76 1.51 1.37 0.65 0.67 1.09 -5.62%
P/EPS 19.88 16.97 27.64 32.60 15.51 18.99 23.91 -3.02%
EY 5.03 5.89 3.62 3.07 6.45 5.27 4.18 3.13%
DY 2.25 2.49 1.51 1.20 3.10 1.93 1.57 6.17%
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 0.71 0.85 1.24 1.54 0.62 0.49 1.10 -7.03%
P/EPS 18.43 18.78 22.74 36.64 14.62 13.89 24.06 -4.34%
EY 5.43 5.33 4.40 2.73 6.84 7.20 4.16 4.53%
DY 2.42 2.25 1.83 1.06 3.29 2.65 1.56 7.58%
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