[VS] QoQ Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 20.35%
YoY- 111.75%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 2,909,690 1,982,102 967,991 4,002,302 3,061,185 1,986,407 987,100 105.99%
PBT 167,240 104,358 50,283 329,130 273,267 173,651 88,410 53.13%
Tax -39,089 -24,297 -12,533 -87,526 -73,398 -46,203 -24,540 36.50%
NP 128,151 80,061 37,750 241,604 199,869 127,448 63,870 59.28%
-
NP to SH 135,173 83,879 39,392 245,338 203,854 130,471 66,677 60.38%
-
Tax Rate 23.37% 23.28% 24.92% 26.59% 26.86% 26.61% 27.76% -
Total Cost 2,781,539 1,902,041 930,241 3,760,698 2,861,316 1,858,959 923,230 109.02%
-
Net Worth 2,099,632 2,099,320 2,097,744 2,056,991 2,032,995 2,012,792 1,798,453 10.90%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 45,810 30,535 15,256 159,988 60,236 45,146 22,480 60.94%
Div Payout % 33.89% 36.40% 38.73% 65.21% 29.55% 34.60% 33.72% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 2,099,632 2,099,320 2,097,744 2,056,991 2,032,995 2,012,792 1,798,453 10.90%
NOSH 3,828,001 3,827,808 3,827,158 3,819,674 1,893,153 1,891,781 1,890,857 60.23%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 4.40% 4.04% 3.90% 6.04% 6.53% 6.42% 6.47% -
ROE 6.44% 4.00% 1.88% 11.93% 10.03% 6.48% 3.71% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 76.22 51.93 25.38 105.07 162.62 105.60 52.69 27.99%
EPS 3.54 2.20 1.03 6.50 10.85 6.95 3.56 -0.37%
DPS 1.20 0.80 0.40 4.20 3.20 2.40 1.20 0.00%
NAPS 0.55 0.55 0.55 0.54 1.08 1.07 0.96 -31.08%
Adjusted Per Share Value based on latest NOSH - 3,819,674
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 73.97 50.39 24.61 101.74 77.82 50.50 25.09 106.01%
EPS 3.44 2.13 1.00 6.24 5.18 3.32 1.70 60.18%
DPS 1.16 0.78 0.39 4.07 1.53 1.15 0.57 60.80%
NAPS 0.5338 0.5337 0.5333 0.5229 0.5168 0.5117 0.4572 10.91%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.00 1.20 1.58 1.38 2.78 2.74 2.34 -
P/RPS 1.31 2.31 6.23 1.31 1.71 2.59 4.44 -55.77%
P/EPS 28.24 54.61 152.98 21.43 25.67 39.50 65.75 -43.16%
EY 3.54 1.83 0.65 4.67 3.90 2.53 1.52 75.97%
DY 1.20 0.67 0.25 3.04 1.15 0.88 0.51 77.18%
P/NAPS 1.82 2.18 2.87 2.56 2.57 2.56 2.44 -17.79%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 24/06/22 25/03/22 16/12/21 24/09/21 15/06/21 30/03/21 17/12/20 -
Price 1.02 1.01 1.30 1.70 1.40 2.83 2.63 -
P/RPS 1.34 1.94 5.12 1.62 0.86 2.68 4.99 -58.47%
P/EPS 28.81 45.96 125.87 26.40 12.93 40.80 73.89 -46.72%
EY 3.47 2.18 0.79 3.79 7.74 2.45 1.35 87.96%
DY 1.18 0.79 0.31 2.47 2.29 0.85 0.46 87.71%
P/NAPS 1.85 1.84 2.36 3.15 1.30 2.64 2.74 -23.09%

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