[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
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 1,982,102 967,991 4,002,302 3,061,185 1,986,407 987,100 3,243,192 -27.91%
PBT 104,358 50,283 329,130 273,267 173,651 88,410 151,557 -21.96%
Tax -24,297 -12,533 -87,526 -73,398 -46,203 -24,540 -48,871 -37.16%
NP 80,061 37,750 241,604 199,869 127,448 63,870 102,686 -15.25%
-
NP to SH 83,879 39,392 245,338 203,854 130,471 66,677 115,864 -19.32%
-
Tax Rate 23.28% 24.92% 26.59% 26.86% 26.61% 27.76% 32.25% -
Total Cost 1,902,041 930,241 3,760,698 2,861,316 1,858,959 923,230 3,140,506 -28.35%
-
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%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 30,535 15,256 159,988 60,236 45,146 22,480 48,212 -26.18%
Div Payout % 36.40% 38.73% 65.21% 29.55% 34.60% 33.72% 41.61% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
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%
NOSH 3,827,808 3,827,158 3,819,674 1,893,153 1,891,781 1,890,857 1,864,743 61.30%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 4.04% 3.90% 6.04% 6.53% 6.42% 6.47% 3.17% -
ROE 4.00% 1.88% 11.93% 10.03% 6.48% 3.71% 6.79% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 51.93 25.38 105.07 162.62 105.60 52.69 174.90 -55.39%
EPS 2.20 1.03 6.50 10.85 6.95 3.56 6.27 -50.15%
DPS 0.80 0.40 4.20 3.20 2.40 1.20 2.60 -54.32%
NAPS 0.55 0.55 0.54 1.08 1.07 0.96 0.92 -28.96%
Adjusted Per Share Value based on latest NOSH - 1,893,153
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 50.38 24.60 101.73 77.81 50.49 25.09 82.44 -27.92%
EPS 2.13 1.00 6.24 5.18 3.32 1.69 2.95 -19.46%
DPS 0.78 0.39 4.07 1.53 1.15 0.57 1.23 -26.12%
NAPS 0.5336 0.5332 0.5228 0.5167 0.5116 0.4571 0.4336 14.79%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
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%
P/EPS 54.61 152.98 21.43 25.67 39.50 65.75 22.25 81.65%
EY 1.83 0.65 4.67 3.90 2.53 1.52 4.50 -45.02%
DY 0.67 0.25 3.04 1.15 0.88 0.51 1.87 -49.46%
P/NAPS 2.18 2.87 2.56 2.57 2.56 2.44 1.51 27.65%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
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%
P/EPS 45.96 125.87 26.40 12.93 40.80 73.89 34.57 20.84%
EY 2.18 0.79 3.79 7.74 2.45 1.35 2.89 -17.09%
DY 0.79 0.31 2.47 2.29 0.85 0.46 1.20 -24.26%
P/NAPS 1.84 2.36 3.15 1.30 2.64 2.74 2.35 -15.01%

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