[VS] QoQ Cumulative Quarter Result on 31-Oct-2019 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- -69.49%
YoY- 20.76%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 3,243,192 2,360,579 1,854,924 1,034,596 3,978,350 2,947,974 2,058,264 35.44%
PBT 151,557 80,304 107,179 63,669 174,006 132,964 94,727 36.83%
Tax -48,871 -23,833 -29,511 -17,269 -62,384 -42,756 -30,551 36.81%
NP 102,686 56,471 77,668 46,400 111,622 90,208 64,176 36.84%
-
NP to SH 115,864 61,744 81,270 48,073 157,544 109,131 77,753 30.49%
-
Tax Rate 32.25% 29.68% 27.53% 27.12% 35.85% 32.16% 32.25% -
Total Cost 3,140,506 2,304,108 1,777,256 988,196 3,866,728 2,857,766 1,994,088 35.40%
-
Net Worth 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 5.96%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 48,212 18,536 18,507 18,365 79,798 50,559 35,956 21.61%
Div Payout % 41.61% 30.02% 22.77% 38.20% 50.65% 46.33% 46.24% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 5.96%
NOSH 1,864,743 1,864,412 1,862,756 1,854,251 1,830,482 1,816,352 1,815,031 1.81%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 3.17% 2.39% 4.19% 4.48% 2.81% 3.06% 3.12% -
ROE 6.79% 3.79% 4.83% 2.91% 9.87% 7.11% 4.97% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 174.90 127.35 100.23 56.33 219.36 163.26 114.49 32.67%
EPS 6.27 3.34 4.41 2.62 8.84 6.16 4.43 26.08%
DPS 2.60 1.00 1.00 1.00 4.40 2.80 2.00 19.13%
NAPS 0.92 0.88 0.91 0.90 0.88 0.85 0.87 3.79%
Adjusted Per Share Value based on latest NOSH - 1,854,251
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 82.44 60.00 47.15 26.30 101.12 74.93 52.32 35.44%
EPS 2.95 1.57 2.07 1.22 4.00 2.77 1.98 30.47%
DPS 1.23 0.47 0.47 0.47 2.03 1.29 0.91 22.27%
NAPS 0.4336 0.4146 0.4281 0.4201 0.4057 0.3901 0.3976 5.95%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 1.39 0.925 1.35 1.40 1.20 1.14 0.81 -
P/RPS 0.79 0.73 1.35 2.49 0.55 0.70 0.71 7.38%
P/EPS 22.25 27.77 30.74 53.48 13.81 18.86 18.73 12.17%
EY 4.50 3.60 3.25 1.87 7.24 5.30 5.34 -10.79%
DY 1.87 1.08 0.74 0.71 3.67 2.46 2.47 -16.94%
P/NAPS 1.51 1.05 1.48 1.56 1.36 1.34 0.93 38.18%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 23/06/20 26/03/20 12/12/19 26/09/19 25/06/19 26/03/19 -
Price 2.16 1.00 0.725 1.32 1.37 1.12 1.04 -
P/RPS 1.23 0.79 0.72 2.34 0.62 0.69 0.91 22.27%
P/EPS 34.57 30.02 16.51 50.43 15.77 18.53 24.05 27.39%
EY 2.89 3.33 6.06 1.98 6.34 5.40 4.16 -21.57%
DY 1.20 1.00 1.38 0.76 3.21 2.50 1.92 -26.92%
P/NAPS 2.35 1.14 0.80 1.47 1.56 1.32 1.20 56.59%

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