[VS] QoQ Cumulative Quarter Result on 31-Oct-2020 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
17-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- -42.45%
YoY- 38.7%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 4,002,302 3,061,185 1,986,407 987,100 3,243,192 2,360,579 1,854,924 67.05%
PBT 329,130 273,267 173,651 88,410 151,557 80,304 107,179 111.41%
Tax -87,526 -73,398 -46,203 -24,540 -48,871 -23,833 -29,511 106.56%
NP 241,604 199,869 127,448 63,870 102,686 56,471 77,668 113.24%
-
NP to SH 245,338 203,854 130,471 66,677 115,864 61,744 81,270 109.01%
-
Tax Rate 26.59% 26.86% 26.61% 27.76% 32.25% 29.68% 27.53% -
Total Cost 3,760,698 2,861,316 1,858,959 923,230 3,140,506 2,304,108 1,777,256 64.89%
-
Net Worth 2,056,991 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 14.27%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 159,988 60,236 45,146 22,480 48,212 18,536 18,507 321.76%
Div Payout % 65.21% 29.55% 34.60% 33.72% 41.61% 30.02% 22.77% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 2,056,991 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 14.27%
NOSH 3,819,674 1,893,153 1,891,781 1,890,857 1,864,743 1,864,412 1,862,756 61.47%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 6.04% 6.53% 6.42% 6.47% 3.17% 2.39% 4.19% -
ROE 11.93% 10.03% 6.48% 3.71% 6.79% 3.79% 4.83% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 105.07 162.62 105.60 52.69 174.90 127.35 100.23 3.19%
EPS 6.50 10.85 6.95 3.56 6.27 3.34 4.41 29.54%
DPS 4.20 3.20 2.40 1.20 2.60 1.00 1.00 160.54%
NAPS 0.54 1.08 1.07 0.96 0.92 0.88 0.91 -29.40%
Adjusted Per Share Value based on latest NOSH - 1,890,857
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 103.12 78.87 51.18 25.43 83.56 60.82 47.79 67.06%
EPS 6.32 5.25 3.36 1.72 2.99 1.59 2.09 109.25%
DPS 4.12 1.55 1.16 0.58 1.24 0.48 0.48 319.76%
NAPS 0.53 0.5238 0.5186 0.4634 0.4395 0.4203 0.4339 14.28%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.38 2.78 2.74 2.34 1.39 0.925 1.35 -
P/RPS 1.31 1.71 2.59 4.44 0.79 0.73 1.35 -1.98%
P/EPS 21.43 25.67 39.50 65.75 22.25 27.77 30.74 -21.39%
EY 4.67 3.90 2.53 1.52 4.50 3.60 3.25 27.36%
DY 3.04 1.15 0.88 0.51 1.87 1.08 0.74 156.72%
P/NAPS 2.56 2.57 2.56 2.44 1.51 1.05 1.48 44.14%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 24/09/21 15/06/21 30/03/21 17/12/20 28/09/20 23/06/20 26/03/20 -
Price 1.70 1.40 2.83 2.63 2.16 1.00 0.725 -
P/RPS 1.62 0.86 2.68 4.99 1.23 0.79 0.72 71.79%
P/EPS 26.40 12.93 40.80 73.89 34.57 30.02 16.51 36.78%
EY 3.79 7.74 2.45 1.35 2.89 3.33 6.06 -26.88%
DY 2.47 2.29 0.85 0.46 1.20 1.00 1.38 47.46%
P/NAPS 3.15 1.30 2.64 2.74 2.35 1.14 0.80 149.56%

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