[VS] QoQ Cumulative Quarter Result on 30-Apr-2019 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- 40.36%
YoY- -2.84%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 1,854,924 1,034,596 3,978,350 2,947,974 2,058,264 1,075,617 4,089,191 -40.87%
PBT 107,179 63,669 174,006 132,964 94,727 45,318 176,367 -28.18%
Tax -29,511 -17,269 -62,384 -42,756 -30,551 -16,716 -38,133 -15.66%
NP 77,668 46,400 111,622 90,208 64,176 28,602 138,234 -31.83%
-
NP to SH 81,270 48,073 157,544 109,131 77,753 39,810 150,766 -33.69%
-
Tax Rate 27.53% 27.12% 35.85% 32.16% 32.25% 36.89% 21.62% -
Total Cost 1,777,256 988,196 3,866,728 2,857,766 1,994,088 1,047,015 3,950,957 -41.20%
-
Net Worth 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 1,441,396 1,411,976 12.43%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 18,507 18,365 79,798 50,559 35,956 17,159 79,003 -61.89%
Div Payout % 22.77% 38.20% 50.65% 46.33% 46.24% 43.10% 52.40% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 1,441,396 1,411,976 12.43%
NOSH 1,862,756 1,854,251 1,830,482 1,816,352 1,815,031 1,715,948 1,697,150 6.38%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 4.19% 4.48% 2.81% 3.06% 3.12% 2.66% 3.38% -
ROE 4.83% 2.91% 9.87% 7.11% 4.97% 2.76% 10.68% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 100.23 56.33 219.36 163.26 114.49 62.68 243.27 -44.54%
EPS 4.41 2.62 8.84 6.16 4.43 2.32 9.27 -38.97%
DPS 1.00 1.00 4.40 2.80 2.00 1.00 4.70 -64.25%
NAPS 0.91 0.90 0.88 0.85 0.87 0.84 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 1,816,352
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 47.79 26.66 102.50 75.95 53.03 27.71 105.35 -40.87%
EPS 2.09 1.24 4.06 2.81 2.00 1.03 3.88 -33.72%
DPS 0.48 0.47 2.06 1.30 0.93 0.44 2.04 -61.78%
NAPS 0.4339 0.4258 0.4112 0.3954 0.403 0.3714 0.3638 12.42%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.35 1.40 1.20 1.14 0.81 1.60 1.68 -
P/RPS 1.35 2.49 0.55 0.70 0.71 2.55 0.69 56.23%
P/EPS 30.74 53.48 13.81 18.86 18.73 68.97 18.73 39.01%
EY 3.25 1.87 7.24 5.30 5.34 1.45 5.34 -28.11%
DY 0.74 0.71 3.67 2.46 2.47 0.62 2.80 -58.71%
P/NAPS 1.48 1.56 1.36 1.34 0.93 1.90 2.00 -18.14%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 26/03/20 12/12/19 26/09/19 25/06/19 26/03/19 14/12/18 25/09/18 -
Price 0.725 1.32 1.37 1.12 1.04 1.17 1.62 -
P/RPS 0.72 2.34 0.62 0.69 0.91 1.87 0.67 4.90%
P/EPS 16.51 50.43 15.77 18.53 24.05 50.43 18.06 -5.79%
EY 6.06 1.98 6.34 5.40 4.16 1.98 5.54 6.14%
DY 1.38 0.76 3.21 2.50 1.92 0.85 2.90 -38.96%
P/NAPS 0.80 1.47 1.56 1.32 1.20 1.39 1.93 -44.31%

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