[VS] QoQ Cumulative Quarter Result on 31-Jan-2020 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Mar-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

31-Jan-2020 [#2]

Profit Trend

QoQ- 69.06%

YoY- 4.52%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Cumulative Result
Revenue	987,100	3,243,192	2,360,579	1,854,924	1,034,596	3,978,350	2,947,974	-51.62%
YoY %	-69.56%	37.39%	27.26%	79.29%	-73.99%	34.95%	-	-
Horiz. %	33.48%	110.01%	80.07%	62.92%	35.10%	134.95%	100.00%	-
PBT	88,410	151,557	80,304	107,179	63,669	174,006	132,964	-23.72%
YoY %	-41.67%	88.73%	-25.07%	68.34%	-63.41%	30.87%	-	-
Horiz. %	66.49%	113.98%	60.40%	80.61%	47.88%	130.87%	100.00%	-
Tax	-24,540	-48,871	-23,833	-29,511	-17,269	-62,384	-42,756	-30.81%
YoY %	49.79%	-105.06%	19.24%	-70.89%	72.32%	-45.91%	-	-
Horiz. %	57.40%	114.30%	55.74%	69.02%	40.39%	145.91%	100.00%	-
NP	63,870	102,686	56,471	77,668	46,400	111,622	90,208	-20.47%
YoY %	-37.80%	81.84%	-27.29%	67.39%	-58.43%	23.74%	-	-
Horiz. %	70.80%	113.83%	62.60%	86.10%	51.44%	123.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,677	115,864	61,744	81,270	48,073	157,544	109,131	-27.88%
YoY %	-42.45%	87.65%	-24.03%	69.06%	-69.49%	44.36%	-	-
Horiz. %	61.10%	106.17%	56.58%	74.47%	44.05%	144.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.76%	32.25%	29.68%	27.53%	27.12%	35.85%	32.16%	-
YoY %	-13.92%	8.66%	7.81%	1.51%	-24.35%	11.47%	-	-
Horiz. %	86.32%	100.28%	92.29%	85.60%	84.33%	111.47%	100.00%	-
Total Cost	923,230	3,140,506	2,304,108	1,777,256	988,196	3,866,728	2,857,766	-52.75%
YoY %	-70.60%	36.30%	29.64%	79.85%	-74.44%	35.31%	-	-
Horiz. %	32.31%	109.89%	80.63%	62.19%	34.58%	135.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,798,453	1,705,968	1,631,226	1,684,151	1,652,866	1,595,967	1,534,829	11.09%
YoY %	5.42%	4.58%	-3.14%	1.89%	3.57%	3.98%	-	-
Horiz. %	117.18%	111.15%	106.28%	109.73%	107.69%	103.98%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Dividend
Div	22,480	48,212	18,536	18,507	18,365	79,798	50,559	-41.60%
YoY %	-53.37%	160.10%	0.16%	0.77%	-76.99%	57.83%	-	-
Horiz. %	44.46%	95.36%	36.66%	36.60%	36.32%	157.83%	100.00%	-
Div Payout %	33.72%	41.61%	30.02%	22.77%	38.20%	50.65%	46.33%	-
YoY %	-18.96%	38.61%	31.84%	-40.39%	-24.58%	9.32%	-	-
Horiz. %	72.78%	89.81%	64.80%	49.15%	82.45%	109.32%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Equity
Net Worth	1,798,453	1,705,968	1,631,226	1,684,151	1,652,866	1,595,967	1,534,829	11.09%
YoY %	5.42%	4.58%	-3.14%	1.89%	3.57%	3.98%	-	-
Horiz. %	117.18%	111.15%	106.28%	109.73%	107.69%	103.98%	100.00%	-
NOSH	1,890,857	1,864,743	1,864,412	1,862,756	1,854,251	1,830,482	1,816,352	2.70%
YoY %	1.40%	0.02%	0.09%	0.46%	1.30%	0.78%	-	-
Horiz. %	104.10%	102.66%	102.65%	102.55%	102.09%	100.78%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Ratio Analysis
NP Margin	6.47%	3.17%	2.39%	4.19%	4.48%	2.81%	3.06%	-
YoY %	104.10%	32.64%	-42.96%	-6.47%	59.43%	-8.17%	-	-
Horiz. %	211.44%	103.59%	78.10%	136.93%	146.41%	91.83%	100.00%	-
ROE	3.71%	6.79%	3.79%	4.83%	2.91%	9.87%	7.11%	-
YoY %	-45.36%	79.16%	-21.53%	65.98%	-70.52%	38.82%	-	-
Horiz. %	52.18%	95.50%	53.31%	67.93%	40.93%	138.82%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Per Share
RPS	52.69	174.90	127.35	100.23	56.33	219.36	163.26	-52.78%
YoY %	-69.87%	37.34%	27.06%	77.93%	-74.32%	34.36%	-	-
Horiz. %	32.27%	107.13%	78.00%	61.39%	34.50%	134.36%	100.00%	-
EPS	3.56	6.27	3.34	4.41	2.62	8.84	6.16	-30.50%
YoY %	-43.22%	87.72%	-24.26%	68.32%	-70.36%	43.51%	-	-
Horiz. %	57.79%	101.79%	54.22%	71.59%	42.53%	143.51%	100.00%	-
DPS	1.20	2.60	1.00	1.00	1.00	4.40	2.80	-43.01%
YoY %	-53.85%	160.00%	0.00%	0.00%	-77.27%	57.14%	-	-
Horiz. %	42.86%	92.86%	35.71%	35.71%	35.71%	157.14%	100.00%	-
NAPS	0.96	0.92	0.88	0.91	0.90	0.88	0.85	8.41%
YoY %	4.35%	4.55%	-3.30%	1.11%	2.27%	3.53%	-	-
Horiz. %	112.94%	108.24%	103.53%	107.06%	105.88%	103.53%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,862,756
RPS	25.41	83.49	60.77	47.75	26.63	102.41	75.89	-51.62%
YoY %	-69.57%	37.39%	27.27%	79.31%	-74.00%	34.95%	-	-
Horiz. %	33.48%	110.01%	80.08%	62.92%	35.09%	134.95%	100.00%	-
EPS	1.72	2.98	1.59	2.09	1.24	4.06	2.81	-27.80%
YoY %	-42.28%	87.42%	-23.92%	68.55%	-69.46%	44.48%	-	-
Horiz. %	61.21%	106.05%	56.58%	74.38%	44.13%	144.48%	100.00%	-
DPS	0.58	1.24	0.48	0.48	0.47	2.05	1.30	-41.46%
YoY %	-53.23%	158.33%	0.00%	2.13%	-77.07%	57.69%	-	-
Horiz. %	44.62%	95.38%	36.92%	36.92%	36.15%	157.69%	100.00%	-
NAPS	0.463	0.4392	0.4199	0.4335	0.4255	0.4108	0.3951	11.09%
YoY %	5.42%	4.60%	-3.14%	1.88%	3.58%	3.97%	-	-
Horiz. %	117.19%	111.16%	106.28%	109.72%	107.69%	103.97%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	-
Price	2.34	1.39	0.925	1.35	1.40	1.20	1.14	-
P/RPS	4.44	0.79	0.73	1.35	2.49	0.55	0.70	240.74%
YoY %	462.03%	8.22%	-45.93%	-45.78%	352.73%	-21.43%	-	-
Horiz. %	634.29%	112.86%	104.29%	192.86%	355.71%	78.57%	100.00%	-
P/EPS	65.75	22.25	27.77	30.74	53.48	13.81	18.86	129.04%
YoY %	195.51%	-19.88%	-9.66%	-42.52%	287.26%	-26.78%	-	-
Horiz. %	348.62%	117.97%	147.24%	162.99%	283.56%	73.22%	100.00%	-
EY	1.52	4.50	3.60	3.25	1.87	7.24	5.30	-56.34%
YoY %	-66.22%	25.00%	10.77%	73.80%	-74.17%	36.60%	-	-
Horiz. %	28.68%	84.91%	67.92%	61.32%	35.28%	136.60%	100.00%	-
DY	0.51	1.87	1.08	0.74	0.71	3.67	2.46	-64.80%
YoY %	-72.73%	73.15%	45.95%	4.23%	-80.65%	49.19%	-	-
Horiz. %	20.73%	76.02%	43.90%	30.08%	28.86%	149.19%	100.00%	-
P/NAPS	2.44	1.51	1.05	1.48	1.56	1.36	1.34	48.84%
YoY %	61.59%	43.81%	-29.05%	-5.13%	14.71%	1.49%	-	-
Horiz. %	182.09%	112.69%	78.36%	110.45%	116.42%	101.49%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Announcement Date
Date	17/12/20	28/09/20	23/06/20	26/03/20	12/12/19	26/09/19	25/06/19	-
Price	2.63	2.16	1.00	0.725	1.32	1.37	1.12	-
P/RPS	4.99	1.23	0.79	0.72	2.34	0.62	0.69	271.73%
YoY %	305.69%	55.70%	9.72%	-69.23%	277.42%	-10.14%	-	-
Horiz. %	723.19%	178.26%	114.49%	104.35%	339.13%	89.86%	100.00%	-
P/EPS	73.89	34.57	30.02	16.51	50.43	15.77	18.53	150.41%
YoY %	113.74%	15.16%	81.83%	-67.26%	219.78%	-14.89%	-	-
Horiz. %	398.76%	186.56%	162.01%	89.10%	272.15%	85.11%	100.00%	-
EY	1.35	2.89	3.33	6.06	1.98	6.34	5.40	-60.14%
YoY %	-53.29%	-13.21%	-45.05%	206.06%	-68.77%	17.41%	-	-
Horiz. %	25.00%	53.52%	61.67%	112.22%	36.67%	117.41%	100.00%	-
DY	0.46	1.20	1.00	1.38	0.76	3.21	2.50	-67.48%
YoY %	-61.67%	20.00%	-27.54%	81.58%	-76.32%	28.40%	-	-
Horiz. %	18.40%	48.00%	40.00%	55.20%	30.40%	128.40%	100.00%	-
P/NAPS	2.74	2.35	1.14	0.80	1.47	1.56	1.32	62.36%
YoY %	16.60%	106.14%	42.50%	-45.58%	-5.77%	18.18%	-	-
Horiz. %	207.58%	178.03%	86.36%	60.61%	111.36%	118.18%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 12:25:00

EMA 5

5 Mins

BUY

2024-05-21 12:20:00

EMA 5

5 Mins

SELL

2024-05-21 12:10:00

ADX

10 Mins

SELL

2024-05-21 11:20:00

ADX

5 Mins

SELL

2024-05-21 11:00:00

EMA 5

10 Mins

BUY

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

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

TOPGLOV

TOP GLOVE CORPORATION BHD

322

DNEX

DAGANG NEXCHANGE BERHAD

320

NOTION

NOTION VTEC BHD

311

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

298

PBBANK

PUBLIC BANK BHD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

Daily Stocks

INGENIEU

0.08

0.00

459,779,100

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.135

-0.025

136,972,400

HSI-CXG

0.20

-0.05

119,680,200

HSI-HUZ

0.195

+0.03

115,062,400

FEYTECH

1.09

+0.29

95,690,500

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.445

0.00

72,911,000

YNHPROP

0.48

+0.03

62,060,800

BCMALL

0.02

+0.01

57,719,700

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

FEYTECH

1.09

+0.29

95,690,500

6.54

+0.28

5,259,700

SAM

6.17

+0.27

1,207,200

VSTECS

3.82

+0.21

2,574,300

HLIND

11.68

+0.20

37,400

PANAMY

19.76

+0.20

9,800

AJI

15.86

+0.16

62,400

RAPID

0.855

+0.145

18,073,900

GAMUDA

5.93

+0.13

7,200,100

More gainer Stocks

KLK

21.88

-0.56

1,058,600

MPI

38.90

-0.50

243,800

PETDAG

20.78

-0.40

335,600

PPB

15.02

-0.30

253,800

HEIM

25.04

-0.30

32,700

NESTLE

129.50

-0.30

11,600

UTDPLT

25.46

-0.24

76,000

BKAWAN

20.00

-0.24

7,800

KOTRA

4.53

-0.23

169,800

SUNCON-C15

0.165

-0.205

57,000

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