[VS] QoQ Cumulative Quarter Result on 30-Apr-2020 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -24.03%
YoY- -43.42%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 1,986,407 987,100 3,243,192 2,360,579 1,854,924 1,034,596 3,978,350 -36.92%
PBT 173,651 88,410 151,557 80,304 107,179 63,669 174,006 -0.13%
Tax -46,203 -24,540 -48,871 -23,833 -29,511 -17,269 -62,384 -18.06%
NP 127,448 63,870 102,686 56,471 77,668 46,400 111,622 9.19%
-
NP to SH 130,471 66,677 115,864 61,744 81,270 48,073 157,544 -11.76%
-
Tax Rate 26.61% 27.76% 32.25% 29.68% 27.53% 27.12% 35.85% -
Total Cost 1,858,959 923,230 3,140,506 2,304,108 1,777,256 988,196 3,866,728 -38.49%
-
Net Worth 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 16.64%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 45,146 22,480 48,212 18,536 18,507 18,365 79,798 -31.47%
Div Payout % 34.60% 33.72% 41.61% 30.02% 22.77% 38.20% 50.65% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 16.64%
NOSH 1,891,781 1,890,857 1,864,743 1,864,412 1,862,756 1,854,251 1,830,482 2.21%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 6.42% 6.47% 3.17% 2.39% 4.19% 4.48% 2.81% -
ROE 6.48% 3.71% 6.79% 3.79% 4.83% 2.91% 9.87% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 105.60 52.69 174.90 127.35 100.23 56.33 219.36 -38.43%
EPS 6.95 3.56 6.27 3.34 4.41 2.62 8.84 -14.75%
DPS 2.40 1.20 2.60 1.00 1.00 1.00 4.40 -33.11%
NAPS 1.07 0.96 0.92 0.88 0.91 0.90 0.88 13.85%
Adjusted Per Share Value based on latest NOSH - 1,864,412
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 51.18 25.43 83.56 60.82 47.79 26.66 102.50 -36.92%
EPS 3.36 1.72 2.99 1.59 2.09 1.24 4.06 -11.80%
DPS 1.16 0.58 1.24 0.48 0.48 0.47 2.06 -31.69%
NAPS 0.5186 0.4634 0.4395 0.4203 0.4339 0.4258 0.4112 16.64%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 2.74 2.34 1.39 0.925 1.35 1.40 1.20 -
P/RPS 2.59 4.44 0.79 0.73 1.35 2.49 0.55 179.63%
P/EPS 39.50 65.75 22.25 27.77 30.74 53.48 13.81 100.85%
EY 2.53 1.52 4.50 3.60 3.25 1.87 7.24 -50.22%
DY 0.88 0.51 1.87 1.08 0.74 0.71 3.67 -61.23%
P/NAPS 2.56 2.44 1.51 1.05 1.48 1.56 1.36 52.16%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/03/21 17/12/20 28/09/20 23/06/20 26/03/20 12/12/19 26/09/19 -
Price 2.83 2.63 2.16 1.00 0.725 1.32 1.37 -
P/RPS 2.68 4.99 1.23 0.79 0.72 2.34 0.62 164.18%
P/EPS 40.80 73.89 34.57 30.02 16.51 50.43 15.77 87.91%
EY 2.45 1.35 2.89 3.33 6.06 1.98 6.34 -46.79%
DY 0.85 0.46 1.20 1.00 1.38 0.76 3.21 -58.59%
P/NAPS 2.64 2.74 2.35 1.14 0.80 1.47 1.56 41.78%

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