[VS] QoQ Cumulative Quarter Result on 31-Jan-2019 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Mar-2019

Admission Sponsor

Sponsor

Financial Year

31-Jul-2019

Quarter

31-Jan-2019 [#2]

Profit Trend

QoQ- 95.31%

YoY- -14.81%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Cumulative Result
Revenue	1,034,596	3,978,350	2,947,974	2,058,264	1,075,617	4,089,191	3,078,255	-51.56%
YoY %	-73.99%	34.95%	43.23%	91.36%	-73.70%	32.84%	-	-
Horiz. %	33.61%	129.24%	95.77%	66.86%	34.94%	132.84%	100.00%	-
PBT	63,669	174,006	132,964	94,727	45,318	176,367	151,319	-43.76%
YoY %	-63.41%	30.87%	40.37%	109.03%	-74.30%	16.55%	-	-
Horiz. %	42.08%	114.99%	87.87%	62.60%	29.95%	116.55%	100.00%	-
Tax	-17,269	-62,384	-42,756	-30,551	-16,716	-38,133	-36,866	-39.60%
YoY %	72.32%	-45.91%	-39.95%	-82.77%	56.16%	-3.44%	-	-
Horiz. %	46.84%	169.22%	115.98%	82.87%	45.34%	103.44%	100.00%	-
NP	46,400	111,622	90,208	64,176	28,602	138,234	114,453	-45.13%
YoY %	-58.43%	23.74%	40.56%	124.38%	-79.31%	20.78%	-	-
Horiz. %	40.54%	97.53%	78.82%	56.07%	24.99%	120.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,073	157,544	109,131	77,753	39,810	150,766	112,325	-43.12%
YoY %	-69.49%	44.36%	40.36%	95.31%	-73.59%	34.22%	-	-
Horiz. %	42.80%	140.26%	97.16%	69.22%	35.44%	134.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.12%	35.85%	32.16%	32.25%	36.89%	21.62%	24.36%	-
YoY %	-24.35%	11.47%	-0.28%	-12.58%	70.63%	-11.25%	-	-
Horiz. %	111.33%	147.17%	132.02%	132.39%	151.44%	88.75%	100.00%	-
Total Cost	988,196	3,866,728	2,857,766	1,994,088	1,047,015	3,950,957	2,963,802	-51.82%
YoY %	-74.44%	35.31%	43.31%	90.45%	-73.50%	33.31%	-	-
Horiz. %	33.34%	130.47%	96.42%	67.28%	35.33%	133.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,652,866	1,595,967	1,534,829	1,564,100	1,441,396	1,411,976	1,246,345	20.64%
YoY %	3.57%	3.98%	-1.87%	8.51%	2.08%	13.29%	-	-
Horiz. %	132.62%	128.05%	123.15%	125.49%	115.65%	113.29%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Dividend
Div	18,365	79,798	50,559	35,956	17,159	79,003	46,406	-46.00%
YoY %	-76.99%	57.83%	40.61%	109.55%	-78.28%	70.24%	-	-
Horiz. %	39.57%	171.96%	108.95%	77.48%	36.98%	170.24%	100.00%	-
Div Payout %	38.20%	50.65%	46.33%	46.24%	43.10%	52.40%	41.31%	-
YoY %	-24.58%	9.32%	0.19%	7.29%	-17.75%	26.85%	-	-
Horiz. %	92.47%	122.61%	112.15%	111.93%	104.33%	126.85%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Equity
Net Worth	1,652,866	1,595,967	1,534,829	1,564,100	1,441,396	1,411,976	1,246,345	20.64%
YoY %	3.57%	3.98%	-1.87%	8.51%	2.08%	13.29%	-	-
Horiz. %	132.62%	128.05%	123.15%	125.49%	115.65%	113.29%	100.00%	-
NOSH	1,854,251	1,830,482	1,816,352	1,815,031	1,715,948	1,697,150	1,333,533	24.50%
YoY %	1.30%	0.78%	0.07%	5.77%	1.11%	27.27%	-	-
Horiz. %	139.05%	137.27%	136.21%	136.11%	128.68%	127.27%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Ratio Analysis
NP Margin	4.48%	2.81%	3.06%	3.12%	2.66%	3.38%	3.72%	-
YoY %	59.43%	-8.17%	-1.92%	17.29%	-21.30%	-9.14%	-	-
Horiz. %	120.43%	75.54%	82.26%	83.87%	71.51%	90.86%	100.00%	-
ROE	2.91%	9.87%	7.11%	4.97%	2.76%	10.68%	9.01%	-
YoY %	-70.52%	38.82%	43.06%	80.07%	-74.16%	18.53%	-	-
Horiz. %	32.30%	109.54%	78.91%	55.16%	30.63%	118.53%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Per Share
RPS	56.33	219.36	163.26	114.49	62.68	243.27	232.16	-60.99%
YoY %	-74.32%	34.36%	42.60%	82.66%	-74.23%	4.79%	-	-
Horiz. %	24.26%	94.49%	70.32%	49.32%	27.00%	104.79%	100.00%	-
EPS	2.62	8.84	6.16	4.43	2.32	9.27	8.80	-55.31%
YoY %	-70.36%	43.51%	39.05%	90.95%	-74.97%	5.34%	-	-
Horiz. %	29.77%	100.45%	70.00%	50.34%	26.36%	105.34%	100.00%	-
DPS	1.00	4.40	2.80	2.00	1.00	4.70	3.50	-56.52%
YoY %	-77.27%	57.14%	40.00%	100.00%	-78.72%	34.29%	-	-
Horiz. %	28.57%	125.71%	80.00%	57.14%	28.57%	134.29%	100.00%	-
NAPS	0.90	0.88	0.85	0.87	0.84	0.84	0.94	-2.84%
YoY %	2.27%	3.53%	-2.30%	3.57%	0.00%	-10.64%	-	-
Horiz. %	95.74%	93.62%	90.43%	92.55%	89.36%	89.36%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,815,031
RPS	26.29	101.11	74.92	52.31	27.34	103.92	78.23	-51.56%
YoY %	-74.00%	34.96%	43.22%	91.33%	-73.69%	32.84%	-	-
Horiz. %	33.61%	129.25%	95.77%	66.87%	34.95%	132.84%	100.00%	-
EPS	1.22	4.00	2.77	1.98	1.01	3.83	2.85	-43.11%
YoY %	-69.50%	44.40%	39.90%	96.04%	-73.63%	34.39%	-	-
Horiz. %	42.81%	140.35%	97.19%	69.47%	35.44%	134.39%	100.00%	-
DPS	0.47	2.03	1.28	0.91	0.44	2.01	1.18	-45.77%
YoY %	-76.85%	58.59%	40.66%	106.82%	-78.11%	70.34%	-	-
Horiz. %	39.83%	172.03%	108.47%	77.12%	37.29%	170.34%	100.00%	-
NAPS	0.4201	0.4056	0.3901	0.3975	0.3663	0.3588	0.3168	20.63%
YoY %	3.57%	3.97%	-1.86%	8.52%	2.09%	13.26%	-	-
Horiz. %	132.61%	128.03%	123.14%	125.47%	115.62%	113.26%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	-
Price	1.40	1.20	1.14	0.81	1.60	1.68	2.25	-
P/RPS	2.49	0.55	0.70	0.71	2.55	0.69	0.97	87.15%
YoY %	352.73%	-21.43%	-1.41%	-72.16%	269.57%	-28.87%	-	-
Horiz. %	256.70%	56.70%	72.16%	73.20%	262.89%	71.13%	100.00%	-
P/EPS	53.48	13.81	18.86	18.73	68.97	18.73	26.56	59.25%
YoY %	287.26%	-26.78%	0.69%	-72.84%	268.23%	-29.48%	-	-
Horiz. %	201.36%	52.00%	71.01%	70.52%	259.68%	70.52%	100.00%	-
EY	1.87	7.24	5.30	5.34	1.45	5.34	3.77	-37.25%
YoY %	-74.17%	36.60%	-0.75%	268.28%	-72.85%	41.64%	-	-
Horiz. %	49.60%	192.04%	140.58%	141.64%	38.46%	141.64%	100.00%	-
DY	0.71	3.67	2.46	2.47	0.62	2.80	1.56	-40.74%
YoY %	-80.65%	49.19%	-0.40%	298.39%	-77.86%	79.49%	-	-
Horiz. %	45.51%	235.26%	157.69%	158.33%	39.74%	179.49%	100.00%	-
P/NAPS	1.56	1.36	1.34	0.93	1.90	2.00	2.39	-24.69%
YoY %	14.71%	1.49%	44.09%	-51.05%	-5.00%	-16.32%	-	-
Horiz. %	65.27%	56.90%	56.07%	38.91%	79.50%	83.68%	100.00%	-

	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	CAGR
Price Multiplier on Announcement Date
Date	12/12/19	26/09/19	25/06/19	26/03/19	14/12/18	25/09/18	28/06/18	-
Price	1.32	1.37	1.12	1.04	1.17	1.62	1.42	-
P/RPS	2.34	0.62	0.69	0.91	1.87	0.67	0.61	144.45%
YoY %	277.42%	-10.14%	-24.18%	-51.34%	179.10%	9.84%	-	-
Horiz. %	383.61%	101.64%	113.11%	149.18%	306.56%	109.84%	100.00%	-
P/EPS	50.43	15.77	18.53	24.05	50.43	18.06	16.76	108.00%
YoY %	219.78%	-14.89%	-22.95%	-52.31%	179.24%	7.76%	-	-
Horiz. %	300.89%	94.09%	110.56%	143.50%	300.89%	107.76%	100.00%	-
EY	1.98	6.34	5.40	4.16	1.98	5.54	5.97	-51.98%
YoY %	-68.77%	17.41%	29.81%	110.10%	-64.26%	-7.20%	-	-
Horiz. %	33.17%	106.20%	90.45%	69.68%	33.17%	92.80%	100.00%	-
DY	0.76	3.21	2.50	1.92	0.85	2.90	2.46	-54.20%
YoY %	-76.32%	28.40%	30.21%	125.88%	-70.69%	17.89%	-	-
Horiz. %	30.89%	130.49%	101.63%	78.05%	34.55%	117.89%	100.00%	-
P/NAPS	1.47	1.56	1.32	1.20	1.39	1.93	1.51	-1.76%
YoY %	-5.77%	18.18%	10.00%	-13.67%	-27.98%	27.81%	-	-
Horiz. %	97.35%	103.31%	87.42%	79.47%	92.05%	127.81%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos