[VS] QoQ Cumulative 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- 56.24%

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
Cumulative Result
Revenue	1,982,102	967,991	4,002,302	3,061,185	1,986,407	987,100	3,243,192	-27.91%
YoY %	104.76%	-75.81%	30.74%	54.11%	101.24%	-69.56%	-	-
Horiz. %	61.12%	29.85%	123.41%	94.39%	61.25%	30.44%	100.00%	-
PBT	104,358	50,283	329,130	273,267	173,651	88,410	151,557	-21.96%
YoY %	107.54%	-84.72%	20.44%	57.37%	96.42%	-41.67%	-	-
Horiz. %	68.86%	33.18%	217.17%	180.31%	114.58%	58.33%	100.00%	-
Tax	-24,297	-12,533	-87,526	-73,398	-46,203	-24,540	-48,871	-37.16%
YoY %	-93.86%	85.68%	-19.25%	-58.86%	-88.28%	49.79%	-	-
Horiz. %	49.72%	25.65%	179.10%	150.19%	94.54%	50.21%	100.00%	-
NP	80,061	37,750	241,604	199,869	127,448	63,870	102,686	-15.25%
YoY %	112.08%	-84.38%	20.88%	56.82%	99.54%	-37.80%	-	-
Horiz. %	77.97%	36.76%	235.28%	194.64%	124.11%	62.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,879	39,392	245,338	203,854	130,471	66,677	115,864	-19.32%
YoY %	112.93%	-83.94%	20.35%	56.24%	95.68%	-42.45%	-	-
Horiz. %	72.39%	34.00%	211.75%	175.94%	112.61%	57.55%	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	1,902,041	930,241	3,760,698	2,861,316	1,858,959	923,230	3,140,506	-28.35%
YoY %	104.47%	-75.26%	31.43%	53.92%	101.35%	-70.60%	-	-
Horiz. %	60.56%	29.62%	119.75%	91.11%	59.19%	29.40%	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	30,535	15,256	159,988	60,236	45,146	22,480	48,212	-26.18%
YoY %	100.15%	-90.46%	165.60%	33.42%	100.83%	-53.37%	-	-
Horiz. %	63.33%	31.64%	331.84%	124.94%	93.64%	46.63%	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	4.00%	1.88%	11.93%	10.03%	6.48%	3.71%	6.79%	-
YoY %	112.77%	-84.24%	18.94%	54.78%	74.66%	-45.36%	-	-
Horiz. %	58.91%	27.69%	175.70%	147.72%	95.43%	54.64%	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	51.93	25.38	105.07	162.62	105.60	52.69	174.90	-55.39%
YoY %	104.61%	-75.84%	-35.39%	54.00%	100.42%	-69.87%	-	-
Horiz. %	29.69%	14.51%	60.07%	92.98%	60.38%	30.13%	100.00%	-
EPS	2.20	1.03	6.50	10.85	6.95	3.56	6.27	-50.15%
YoY %	113.59%	-84.15%	-40.09%	56.12%	95.22%	-43.22%	-	-
Horiz. %	35.09%	16.43%	103.67%	173.05%	110.85%	56.78%	100.00%	-
DPS	0.80	0.40	4.20	3.20	2.40	1.20	2.60	-54.32%
YoY %	100.00%	-90.48%	31.25%	33.33%	100.00%	-53.85%	-	-
Horiz. %	30.77%	15.38%	161.54%	123.08%	92.31%	46.15%	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	51.07	24.94	103.12	78.87	51.18	25.43	83.56	-27.91%
YoY %	104.77%	-75.81%	30.75%	54.10%	101.26%	-69.57%	-	-
Horiz. %	61.12%	29.85%	123.41%	94.39%	61.25%	30.43%	100.00%	-
EPS	2.16	1.01	6.32	5.25	3.36	1.72	2.99	-19.44%
YoY %	113.86%	-84.02%	20.38%	56.25%	95.35%	-42.47%	-	-
Horiz. %	72.24%	33.78%	211.37%	175.59%	112.37%	57.53%	100.00%	-
DPS	0.79	0.39	4.12	1.55	1.16	0.58	1.24	-25.89%
YoY %	102.56%	-90.53%	165.81%	33.62%	100.00%	-53.23%	-	-
Horiz. %	63.71%	31.45%	332.26%	125.00%	93.55%	46.77%	100.00%	-
NAPS	0.5409	0.5405	0.53	0.5238	0.5186	0.4634	0.4395	14.79%
YoY %	0.07%	1.98%	1.18%	1.00%	11.91%	5.44%	-	-
Horiz. %	123.07%	122.98%	120.59%	119.18%	118.00%	105.44%	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	2.31	6.23	1.31	1.71	2.59	4.44	0.79	104.08%
YoY %	-62.92%	375.57%	-23.39%	-33.98%	-41.67%	462.03%	-	-
Horiz. %	292.41%	788.61%	165.82%	216.46%	327.85%	562.03%	100.00%	-
P/EPS	54.61	152.98	21.43	25.67	39.50	65.75	22.25	81.65%
YoY %	-64.30%	613.86%	-16.52%	-35.01%	-39.92%	195.51%	-	-
Horiz. %	245.44%	687.55%	96.31%	115.37%	177.53%	295.51%	100.00%	-
EY	1.83	0.65	4.67	3.90	2.53	1.52	4.50	-45.02%
YoY %	181.54%	-86.08%	19.74%	54.15%	66.45%	-66.22%	-	-
Horiz. %	40.67%	14.44%	103.78%	86.67%	56.22%	33.78%	100.00%	-
DY	0.67	0.25	3.04	1.15	0.88	0.51	1.87	-49.46%
YoY %	168.00%	-91.78%	164.35%	30.68%	72.55%	-72.73%	-	-
Horiz. %	35.83%	13.37%	162.57%	61.50%	47.06%	27.27%	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	1.94	5.12	1.62	0.86	2.68	4.99	1.23	35.38%
YoY %	-62.11%	216.05%	88.37%	-67.91%	-46.29%	305.69%	-	-
Horiz. %	157.72%	416.26%	131.71%	69.92%	217.89%	405.69%	100.00%	-
P/EPS	45.96	125.87	26.40	12.93	40.80	73.89	34.57	20.84%
YoY %	-63.49%	376.78%	104.18%	-68.31%	-44.78%	113.74%	-	-
Horiz. %	132.95%	364.10%	76.37%	37.40%	118.02%	213.74%	100.00%	-
EY	2.18	0.79	3.79	7.74	2.45	1.35	2.89	-17.09%
YoY %	175.95%	-79.16%	-51.03%	215.92%	81.48%	-53.29%	-	-
Horiz. %	75.43%	27.34%	131.14%	267.82%	84.78%	46.71%	100.00%	-
DY	0.79	0.31	2.47	2.29	0.85	0.46	1.20	-24.26%
YoY %	154.84%	-87.45%	7.86%	169.41%	84.78%	-61.67%	-	-
Horiz. %	65.83%	25.83%	205.83%	190.83%	70.83%	38.33%	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

Moomoo MY

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

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-03 15:30:00

EMA 5

30 Mins

SELL

2024-05-03 10:50:00

EMA 5

10 Mins

SELL

2024-05-03 10:25:00

EMA 5

5 Mins

SELL

2024-05-03 10:20:00

TURTLE SYSTEM 20

10 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

PTRANS

PERAK TRANSIT BERHAD

327

HLIND

HONG LEONG INDUSTRIES BHD

324

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

214

YTL

YTL CORPORATION BHD

173

PBBANK

PUBLIC BANK BHD

165

TENAGA

TENAGA NASIONAL BHD

147

SAPNRG

SAPURA ENERGY BERHAD

147

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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