[VS] QoQ Annualized Quarter Result on 30-Apr-2021 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

15-Jun-2021

Admission Sponsor

Sponsor

Financial Year

31-Jul-2021

Quarter

30-Apr-2021 [#3]

Profit Trend

QoQ- 4.16%

YoY- 230.16%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Annualized Quarter Result
Revenue	3,964,204	3,871,964	4,002,302	4,081,580	3,972,814	3,948,400	3,243,192	14.27%
YoY %	2.38%	-3.26%	-1.94%	2.74%	0.62%	21.74%	-	-
Horiz. %	122.23%	119.39%	123.41%	125.85%	122.50%	121.74%	100.00%	-
PBT	208,716	201,132	329,130	364,356	347,302	353,640	151,557	23.70%
YoY %	3.77%	-38.89%	-9.67%	4.91%	-1.79%	133.34%	-	-
Horiz. %	137.71%	132.71%	217.17%	240.41%	229.16%	233.34%	100.00%	-
Tax	-48,594	-50,132	-87,526	-97,864	-92,406	-98,160	-48,871	-0.37%
YoY %	3.07%	42.72%	10.56%	-5.91%	5.86%	-100.86%	-	-
Horiz. %	99.43%	102.58%	179.10%	200.25%	189.08%	200.86%	100.00%	-
NP	160,122	151,000	241,604	266,492	254,896	255,480	102,686	34.36%
YoY %	6.04%	-37.50%	-9.34%	4.55%	-0.23%	148.80%	-	-
Horiz. %	155.93%	147.05%	235.28%	259.52%	248.23%	248.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,758	157,568	245,338	271,805	260,942	266,708	115,864	27.89%
YoY %	6.47%	-35.78%	-9.74%	4.16%	-2.16%	130.19%	-	-
Horiz. %	144.79%	135.99%	211.75%	234.59%	225.21%	230.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	24.92%	26.59%	26.86%	26.61%	27.76%	32.25%	-
YoY %	-6.58%	-6.28%	-1.01%	0.94%	-4.14%	-13.92%	-	-
Horiz. %	72.19%	77.27%	82.45%	83.29%	82.51%	86.08%	100.00%	-
Total Cost	3,804,082	3,720,964	3,760,698	3,815,088	3,717,918	3,692,920	3,140,506	13.59%
YoY %	2.23%	-1.06%	-1.43%	2.61%	0.68%	17.59%	-	-
Horiz. %	121.13%	118.48%	119.75%	121.48%	118.39%	117.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,099,320	2,097,744	2,056,991	2,032,995	2,012,792	1,798,453	1,705,968	14.79%
YoY %	0.08%	1.98%	1.18%	1.00%	11.92%	5.42%	-	-
Horiz. %	123.06%	122.97%	120.58%	119.17%	117.99%	105.42%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Dividend
Div	61,071	61,025	159,988	80,315	90,293	89,922	48,212	17.02%
YoY %	0.08%	-61.86%	99.20%	-11.05%	0.41%	86.51%	-	-
Horiz. %	126.67%	126.58%	331.84%	166.59%	187.28%	186.51%	100.00%	-
Div Payout %	36.40%	38.73%	65.21%	29.55%	34.60%	33.72%	41.61%	-
YoY %	-6.02%	-40.61%	120.68%	-14.60%	2.61%	-18.96%	-	-
Horiz. %	87.48%	93.08%	156.72%	71.02%	83.15%	81.04%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Equity
Net Worth	2,099,320	2,097,744	2,056,991	2,032,995	2,012,792	1,798,453	1,705,968	14.79%
YoY %	0.08%	1.98%	1.18%	1.00%	11.92%	5.42%	-	-
Horiz. %	123.06%	122.97%	120.58%	119.17%	117.99%	105.42%	100.00%	-
NOSH	3,827,808	3,827,158	3,819,674	1,893,153	1,891,781	1,890,857	1,864,743	61.30%
YoY %	0.02%	0.20%	101.76%	0.07%	0.05%	1.40%	-	-
Horiz. %	205.27%	205.24%	204.84%	101.52%	101.45%	101.40%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Ratio Analysis
NP Margin	4.04%	3.90%	6.04%	6.53%	6.42%	6.47%	3.17%	-
YoY %	3.59%	-35.43%	-7.50%	1.71%	-0.77%	104.10%	-	-
Horiz. %	127.44%	123.03%	190.54%	205.99%	202.52%	204.10%	100.00%	-
ROE	7.99%	7.51%	11.93%	13.37%	12.96%	14.83%	6.79%	-
YoY %	6.39%	-37.05%	-10.77%	3.16%	-12.61%	118.41%	-	-
Horiz. %	117.67%	110.60%	175.70%	196.91%	190.87%	218.41%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Per Share
RPS	103.86	101.52	105.07	216.83	211.19	210.76	174.90	-29.28%
YoY %	2.30%	-3.38%	-51.54%	2.67%	0.20%	20.50%	-	-
Horiz. %	59.38%	58.04%	60.07%	123.97%	120.75%	120.50%	100.00%	-
EPS	4.40	4.12	6.50	14.47	13.90	14.24	6.27	-20.98%
YoY %	6.80%	-36.62%	-55.08%	4.10%	-2.39%	127.11%	-	-
Horiz. %	70.18%	65.71%	103.67%	230.78%	221.69%	227.11%	100.00%	-
DPS	1.60	1.60	4.20	4.27	4.80	4.80	2.60	-27.58%
YoY %	0.00%	-61.90%	-1.64%	-11.04%	0.00%	84.62%	-	-
Horiz. %	61.54%	61.54%	161.54%	164.23%	184.62%	184.62%	100.00%	-
NAPS	0.55	0.55	0.54	1.08	1.07	0.96	0.92	-28.96%
YoY %	0.00%	1.85%	-50.00%	0.93%	11.46%	4.35%	-	-
Horiz. %	59.78%	59.78%	58.70%	117.39%	116.30%	104.35%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,893,153
RPS	100.75	98.40	101.72	103.73	100.97	100.35	82.42	14.28%
YoY %	2.39%	-3.26%	-1.94%	2.73%	0.62%	21.75%	-	-
Horiz. %	122.24%	119.39%	123.42%	125.86%	122.51%	121.75%	100.00%	-
EPS	4.26	4.00	6.24	6.91	6.63	6.78	2.94	27.96%
YoY %	6.50%	-35.90%	-9.70%	4.22%	-2.21%	130.61%	-	-
Horiz. %	144.90%	136.05%	212.24%	235.03%	225.51%	230.61%	100.00%	-
DPS	1.55	1.55	4.07	2.04	2.29	2.29	1.23	16.61%
YoY %	0.00%	-61.92%	99.51%	-10.92%	0.00%	86.18%	-	-
Horiz. %	126.02%	126.02%	330.89%	165.85%	186.18%	186.18%	100.00%	-
NAPS	0.5335	0.5331	0.5228	0.5167	0.5115	0.4571	0.4336	14.77%
YoY %	0.08%	1.97%	1.18%	1.02%	11.90%	5.42%	-	-
Horiz. %	123.04%	122.95%	120.57%	119.17%	117.97%	105.42%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	-
Price	1.20	1.58	1.38	2.78	2.74	2.34	1.39	-
P/RPS	1.16	1.56	1.31	1.28	1.30	1.11	0.79	29.09%
YoY %	-25.64%	19.08%	2.34%	-1.54%	17.12%	40.51%	-	-
Horiz. %	146.84%	197.47%	165.82%	162.03%	164.56%	140.51%	100.00%	-
P/EPS	27.30	38.25	21.43	19.25	19.75	16.44	22.25	14.56%
YoY %	-28.63%	78.49%	11.32%	-2.53%	20.13%	-26.11%	-	-
Horiz. %	122.70%	171.91%	96.31%	86.52%	88.76%	73.89%	100.00%	-
EY	3.66	2.61	4.67	5.19	5.06	6.08	4.50	-12.83%
YoY %	40.23%	-44.11%	-10.02%	2.57%	-16.78%	35.11%	-	-
Horiz. %	81.33%	58.00%	103.78%	115.33%	112.44%	135.11%	100.00%	-
DY	1.33	1.01	3.04	1.53	1.75	2.05	1.87	-20.27%
YoY %	31.68%	-66.78%	98.69%	-12.57%	-14.63%	9.63%	-	-
Horiz. %	71.12%	54.01%	162.57%	81.82%	93.58%	109.63%	100.00%	-
P/NAPS	2.18	2.87	2.56	2.57	2.56	2.44	1.51	27.65%
YoY %	-24.04%	12.11%	-0.39%	0.39%	4.92%	61.59%	-	-
Horiz. %	144.37%	190.07%	169.54%	170.20%	169.54%	161.59%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Announcement Date
Date	25/03/22	16/12/21	24/09/21	15/06/21	30/03/21	17/12/20	28/09/20	-
Price	1.01	1.30	1.70	1.40	2.83	2.63	2.16	-
P/RPS	0.97	1.28	1.62	0.65	1.34	1.25	1.23	-14.60%
YoY %	-24.22%	-20.99%	149.23%	-51.49%	7.20%	1.63%	-	-
Horiz. %	78.86%	104.07%	131.71%	52.85%	108.94%	101.63%	100.00%	-
P/EPS	22.98	31.47	26.40	9.70	20.40	18.47	34.57	-23.77%
YoY %	-26.98%	19.20%	172.16%	-52.45%	10.45%	-46.57%	-	-
Horiz. %	66.47%	91.03%	76.37%	28.06%	59.01%	53.43%	100.00%	-
EY	4.35	3.18	3.79	10.31	4.90	5.41	2.89	31.24%
YoY %	36.79%	-16.09%	-63.24%	110.41%	-9.43%	87.20%	-	-
Horiz. %	150.52%	110.03%	131.14%	356.75%	169.55%	187.20%	100.00%	-
DY	1.58	1.23	2.47	3.05	1.70	1.83	1.20	20.06%
YoY %	28.46%	-50.20%	-19.02%	79.41%	-7.10%	52.50%	-	-
Horiz. %	131.67%	102.50%	205.83%	254.17%	141.67%	152.50%	100.00%	-
P/NAPS	1.84	2.36	3.15	1.30	2.64	2.74	2.35	-15.01%
YoY %	-22.03%	-25.08%	142.31%	-50.76%	-3.65%	16.60%	-	-
Horiz. %	78.30%	100.43%	134.04%	55.32%	112.34%	116.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos