[VS] QoQ Annualized 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- -5.82%
YoY- -30.81%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized 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 4,584,152 4,882,668 5,177,308 3,914,059 3,879,586 3,964,204 3,871,964 11.94%
PBT 201,597 239,406 323,440 201,414 222,986 208,716 201,132 0.15%
Tax -55,188 -65,408 -86,288 -51,515 -52,118 -48,594 -50,132 6.63%
NP 146,409 173,998 237,152 149,899 170,868 160,122 151,000 -2.04%
-
NP to SH 157,114 182,134 242,828 169,743 180,230 167,758 157,568 -0.19%
-
Tax Rate 27.38% 27.32% 26.68% 25.58% 23.37% 23.28% 24.92% -
Total Cost 4,437,742 4,708,670 4,940,156 3,764,160 3,708,718 3,804,082 3,720,964 12.49%
-
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 61,562 61,448 76,741 76,498 61,080 61,071 61,025 0.58%
Div Payout % 39.18% 33.74% 31.60% 45.07% 33.89% 36.40% 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 3.19% 3.56% 4.58% 3.83% 4.40% 4.04% 3.90% -
ROE 6.92% 8.04% 10.55% 7.79% 8.58% 7.99% 7.51% -
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 119.14 127.14 134.93 102.33 101.63 103.86 101.52 11.29%
EPS 4.09 4.74 6.32 4.45 4.72 4.40 4.12 -0.48%
DPS 1.60 1.60 2.00 2.00 1.60 1.60 1.60 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 118.11 125.80 133.39 100.84 99.96 102.14 99.76 11.94%
EPS 4.05 4.69 6.26 4.37 4.64 4.32 4.06 -0.16%
DPS 1.59 1.58 1.98 1.97 1.57 1.57 1.57 0.84%
NAPS 0.5849 0.5838 0.5932 0.5617 0.541 0.5409 0.5405 5.41%
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 0.68 0.76 0.63 0.99 0.98 1.16 1.56 -42.59%
P/EPS 19.96 20.45 13.35 22.76 21.18 27.30 38.25 -35.26%
EY 5.01 4.89 7.49 4.39 4.72 3.66 2.61 54.63%
DY 1.96 1.65 2.37 1.98 1.60 1.33 1.01 55.76%
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 0.71 0.64 0.69 0.91 1.00 0.97 1.28 -32.56%
P/EPS 20.69 17.29 14.77 21.07 21.60 22.98 31.47 -24.44%
EY 4.83 5.78 6.77 4.75 4.63 4.35 3.18 32.23%
DY 1.89 1.95 2.14 2.14 1.57 1.58 1.23 33.26%
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