[VS] QoQ Quarter Result on 31-Jul-2022 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- -32.6%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 996,780 1,147,007 1,294,327 1,004,369 927,588 1,014,111 967,991 1.97%
PBT 31,495 38,843 80,860 34,174 62,882 54,075 50,283 -26.85%
Tax -8,687 -11,132 -21,572 -12,426 -14,792 -11,764 -12,533 -21.73%
NP 22,808 27,711 59,288 21,748 48,090 42,311 37,750 -28.59%
-
NP to SH 26,769 30,360 60,707 34,570 51,294 44,487 39,392 -22.76%
-
Tax Rate 27.58% 28.66% 26.68% 36.36% 23.52% 21.75% 24.92% -
Total Cost 973,972 1,119,296 1,235,039 982,621 879,498 971,800 930,241 3.11%
-
Net Worth 2,270,108 2,265,897 2,302,231 2,180,207 2,099,632 2,099,320 2,097,744 5.42%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 15,390 11,521 19,185 30,599 15,270 15,267 15,256 0.58%
Div Payout % 57.49% 37.95% 31.60% 88.51% 29.77% 34.32% 38.73% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 2,270,108 2,265,897 2,302,231 2,180,207 2,099,632 2,099,320 2,097,744 5.42%
NOSH 3,858,163 3,856,589 3,847,622 3,839,521 3,828,001 3,827,808 3,827,158 0.54%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 2.29% 2.42% 4.58% 2.17% 5.18% 4.17% 3.90% -
ROE 1.18% 1.34% 2.64% 1.59% 2.44% 2.12% 1.88% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 25.91 29.87 33.73 26.26 24.30 26.57 25.38 1.39%
EPS 0.70 0.79 1.58 0.90 1.34 1.17 1.03 -22.75%
DPS 0.40 0.30 0.50 0.80 0.40 0.40 0.40 0.00%
NAPS 0.59 0.59 0.60 0.57 0.55 0.55 0.55 4.80%
Adjusted Per Share Value based on latest NOSH - 3,839,521
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 25.66 29.53 33.32 25.85 23.88 26.11 24.92 1.97%
EPS 0.69 0.78 1.56 0.89 1.32 1.15 1.01 -22.48%
DPS 0.40 0.30 0.49 0.79 0.39 0.39 0.39 1.70%
NAPS 0.5844 0.5833 0.5926 0.5612 0.5405 0.5404 0.54 5.42%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.815 0.97 0.845 1.01 1.00 1.20 1.58 -
P/RPS 3.15 3.25 2.51 3.85 4.12 4.52 6.23 -36.61%
P/EPS 117.14 122.70 53.41 111.75 74.42 102.96 152.98 -16.34%
EY 0.85 0.81 1.87 0.89 1.34 0.97 0.65 19.64%
DY 0.49 0.31 0.59 0.79 0.40 0.33 0.25 56.80%
P/NAPS 1.38 1.64 1.41 1.77 1.82 2.18 2.87 -38.70%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 15/06/23 22/03/23 16/12/22 27/09/22 24/06/22 25/03/22 16/12/21 -
Price 0.845 0.82 0.935 0.935 1.02 1.01 1.30 -
P/RPS 3.26 2.75 2.77 3.56 4.20 3.80 5.12 -26.04%
P/EPS 121.46 103.73 59.10 103.45 75.91 86.66 125.87 -2.35%
EY 0.82 0.96 1.69 0.97 1.32 1.15 0.79 2.52%
DY 0.47 0.37 0.53 0.86 0.39 0.40 0.31 32.07%
P/NAPS 1.43 1.39 1.56 1.64 1.85 1.84 2.36 -28.45%

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