[VS] QoQ Annualized Quarter Result on 31-Jan-2021 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

30-Mar-2021

Admission Sponsor

Sponsor

Financial Year

31-Jul-2021

Quarter

31-Jan-2021 [#2]

Profit Trend

QoQ- -2.16%

YoY- 60.54%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Annualized Quarter Result
Revenue	3,871,964	4,002,302	4,081,580	3,972,814	3,948,400	3,243,192	3,147,438	14.76%
YoY %	-3.26%	-1.94%	2.74%	0.62%	21.74%	3.04%	-	-
Horiz. %	123.02%	127.16%	129.68%	126.22%	125.45%	103.04%	100.00%	-
PBT	201,132	329,130	364,356	347,302	353,640	151,557	107,072	52.06%
YoY %	-38.89%	-9.67%	4.91%	-1.79%	133.34%	41.55%	-	-
Horiz. %	187.85%	307.39%	340.29%	324.36%	330.28%	141.55%	100.00%	-
Tax	-50,132	-87,526	-97,864	-92,406	-98,160	-48,871	-31,777	35.40%
YoY %	42.72%	10.56%	-5.91%	5.86%	-100.86%	-53.79%	-	-
Horiz. %	157.76%	275.44%	307.97%	290.80%	308.90%	153.79%	100.00%	-
NP	151,000	241,604	266,492	254,896	255,480	102,686	75,294	58.82%
YoY %	-37.50%	-9.34%	4.55%	-0.23%	148.80%	36.38%	-	-
Horiz. %	200.55%	320.88%	353.94%	338.53%	339.31%	136.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,568	245,338	271,805	260,942	266,708	115,864	82,325	53.97%
YoY %	-35.78%	-9.74%	4.16%	-2.16%	130.19%	40.74%	-	-
Horiz. %	191.40%	298.01%	330.16%	316.97%	323.97%	140.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	26.59%	26.86%	26.61%	27.76%	32.25%	29.68%	-
YoY %	-6.28%	-1.01%	0.94%	-4.14%	-13.92%	8.66%	-	-
Horiz. %	83.96%	89.59%	90.50%	89.66%	93.53%	108.66%	100.00%	-
Total Cost	3,720,964	3,760,698	3,815,088	3,717,918	3,692,920	3,140,506	3,072,144	13.58%
YoY %	-1.06%	-1.43%	2.61%	0.68%	17.59%	2.23%	-	-
Horiz. %	121.12%	122.41%	124.18%	121.02%	120.21%	102.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,097,744	2,056,991	2,032,995	2,012,792	1,798,453	1,705,968	1,631,226	18.20%
YoY %	1.98%	1.18%	1.00%	11.92%	5.42%	4.58%	-	-
Horiz. %	128.60%	126.10%	124.63%	123.39%	110.25%	104.58%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Dividend
Div	61,025	159,988	80,315	90,293	89,922	48,212	24,715	82.38%
YoY %	-61.86%	99.20%	-11.05%	0.41%	86.51%	95.07%	-	-
Horiz. %	246.91%	647.33%	324.96%	365.34%	363.84%	195.07%	100.00%	-
Div Payout %	38.73%	65.21%	29.55%	34.60%	33.72%	41.61%	30.02%	-
YoY %	-40.61%	120.68%	-14.60%	2.61%	-18.96%	38.61%	-	-
Horiz. %	129.01%	217.22%	98.43%	115.26%	112.33%	138.61%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Equity
Net Worth	2,097,744	2,056,991	2,032,995	2,012,792	1,798,453	1,705,968	1,631,226	18.20%
YoY %	1.98%	1.18%	1.00%	11.92%	5.42%	4.58%	-	-
Horiz. %	128.60%	126.10%	124.63%	123.39%	110.25%	104.58%	100.00%	-
NOSH	3,827,158	3,819,674	1,893,153	1,891,781	1,890,857	1,864,743	1,864,412	61.30%
YoY %	0.20%	101.76%	0.07%	0.05%	1.40%	0.02%	-	-
Horiz. %	205.27%	204.87%	101.54%	101.47%	101.42%	100.02%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Ratio Analysis
NP Margin	3.90%	6.04%	6.53%	6.42%	6.47%	3.17%	2.39%	-
YoY %	-35.43%	-7.50%	1.71%	-0.77%	104.10%	32.64%	-	-
Horiz. %	163.18%	252.72%	273.22%	268.62%	270.71%	132.64%	100.00%	-
ROE	7.51%	11.93%	13.37%	12.96%	14.83%	6.79%	5.05%	-
YoY %	-37.05%	-10.77%	3.16%	-12.61%	118.41%	34.46%	-	-
Horiz. %	148.71%	236.24%	264.75%	256.63%	293.66%	134.46%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Per Share
RPS	101.52	105.07	216.83	211.19	210.76	174.90	169.80	-28.96%
YoY %	-3.38%	-51.54%	2.67%	0.20%	20.50%	3.00%	-	-
Horiz. %	59.79%	61.88%	127.70%	124.38%	124.12%	103.00%	100.00%	-
EPS	4.12	6.50	14.47	13.90	14.24	6.27	4.45	-4.99%
YoY %	-36.62%	-55.08%	4.10%	-2.39%	127.11%	40.90%	-	-
Horiz. %	92.58%	146.07%	325.17%	312.36%	320.00%	140.90%	100.00%	-
DPS	1.60	4.20	4.27	4.80	4.80	2.60	1.33	13.07%
YoY %	-61.90%	-1.64%	-11.04%	0.00%	84.62%	95.49%	-	-
Horiz. %	120.30%	315.79%	321.05%	360.90%	360.90%	195.49%	100.00%	-
NAPS	0.55	0.54	1.08	1.07	0.96	0.92	0.88	-26.83%
YoY %	1.85%	-50.00%	0.93%	11.46%	4.35%	4.55%	-	-
Horiz. %	62.50%	61.36%	122.73%	121.59%	109.09%	104.55%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,891,781
RPS	99.76	103.12	105.16	102.36	101.73	83.56	81.09	14.77%
YoY %	-3.26%	-1.94%	2.74%	0.62%	21.74%	3.05%	-	-
Horiz. %	123.02%	127.17%	129.68%	126.23%	125.45%	103.05%	100.00%	-
EPS	4.06	6.32	7.00	6.72	6.87	2.99	2.12	54.03%
YoY %	-35.76%	-9.71%	4.17%	-2.18%	129.77%	41.04%	-	-
Horiz. %	191.51%	298.11%	330.19%	316.98%	324.06%	141.04%	100.00%	-
DPS	1.57	4.12	2.07	2.33	2.32	1.24	0.64	81.59%
YoY %	-61.89%	99.03%	-11.16%	0.43%	87.10%	93.75%	-	-
Horiz. %	245.31%	643.75%	323.44%	364.06%	362.50%	193.75%	100.00%	-
NAPS	0.5405	0.53	0.5238	0.5186	0.4634	0.4395	0.4203	18.20%
YoY %	1.98%	1.18%	1.00%	11.91%	5.44%	4.57%	-	-
Horiz. %	128.60%	126.10%	124.63%	123.39%	110.25%	104.57%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	-
Price	1.58	1.38	2.78	2.74	2.34	1.39	0.925	-
P/RPS	1.56	1.31	1.28	1.30	1.11	0.79	0.54	102.44%
YoY %	19.08%	2.34%	-1.54%	17.12%	40.51%	46.30%	-	-
Horiz. %	288.89%	242.59%	237.04%	240.74%	205.56%	146.30%	100.00%	-
P/EPS	38.25	21.43	19.25	19.75	16.44	22.25	20.83	49.78%
YoY %	78.49%	11.32%	-2.53%	20.13%	-26.11%	6.82%	-	-
Horiz. %	183.63%	102.88%	92.41%	94.82%	78.92%	106.82%	100.00%	-
EY	2.61	4.67	5.19	5.06	6.08	4.50	4.80	-33.30%
YoY %	-44.11%	-10.02%	2.57%	-16.78%	35.11%	-6.25%	-	-
Horiz. %	54.37%	97.29%	108.12%	105.42%	126.67%	93.75%	100.00%	-
DY	1.01	3.04	1.53	1.75	2.05	1.87	1.44	-21.00%
YoY %	-66.78%	98.69%	-12.57%	-14.63%	9.63%	29.86%	-	-
Horiz. %	70.14%	211.11%	106.25%	121.53%	142.36%	129.86%	100.00%	-
P/NAPS	2.87	2.56	2.57	2.56	2.44	1.51	1.05	95.13%
YoY %	12.11%	-0.39%	0.39%	4.92%	61.59%	43.81%	-	-
Horiz. %	273.33%	243.81%	244.76%	243.81%	232.38%	143.81%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Announcement Date
Date	16/12/21	24/09/21	15/06/21	30/03/21	17/12/20	28/09/20	23/06/20	-
Price	1.30	1.70	1.40	2.83	2.63	2.16	1.00	-
P/RPS	1.28	1.62	0.65	1.34	1.25	1.23	0.59	67.35%
YoY %	-20.99%	149.23%	-51.49%	7.20%	1.63%	108.47%	-	-
Horiz. %	216.95%	274.58%	110.17%	227.12%	211.86%	208.47%	100.00%	-
P/EPS	31.47	26.40	9.70	20.40	18.47	34.57	22.52	24.91%
YoY %	19.20%	172.16%	-52.45%	10.45%	-46.57%	53.51%	-	-
Horiz. %	139.74%	117.23%	43.07%	90.59%	82.02%	153.51%	100.00%	-
EY	3.18	3.79	10.31	4.90	5.41	2.89	4.44	-19.90%
YoY %	-16.09%	-63.24%	110.41%	-9.43%	87.20%	-34.91%	-	-
Horiz. %	71.62%	85.36%	232.21%	110.36%	121.85%	65.09%	100.00%	-
DY	1.23	2.47	3.05	1.70	1.83	1.20	1.33	-5.06%
YoY %	-50.20%	-19.02%	79.41%	-7.10%	52.50%	-9.77%	-	-
Horiz. %	92.48%	185.71%	229.32%	127.82%	137.59%	90.23%	100.00%	-
P/NAPS	2.36	3.15	1.30	2.64	2.74	2.35	1.14	62.21%
YoY %	-25.08%	142.31%	-50.76%	-3.65%	16.60%	106.14%	-	-
Horiz. %	207.02%	276.32%	114.04%	231.58%	240.35%	206.14%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:35:00

MACD/RSI

5 Mins

BUY

2024-04-30 16:30:00

EMA 5

10 Mins

BUY

2024-04-30 16:20:00

EMA 5

10 Mins

SELL

2024-04-30 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-30 16:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

551

MYEG

MY E.G. SERVICES BHD

461

YTL

YTL CORPORATION BHD

368

PTRANS

PERAK TRANSIT BERHAD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

HLIND

HONG LEONG INDUSTRIES BHD

340

CAPITALA

CAPITAL A BERHAD

298

SAPNRG

SAPURA ENERGY BERHAD

239

TOPGLOV

TOP GLOVE CORPORATION BHD

219

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More