[VS] QoQ Quarter Result on 30-Apr-2020 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -158.82%
YoY- -162.23%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 999,307 987,100 882,613 505,655 820,328 1,034,596 1,030,376 -2.01%
PBT 85,241 88,410 71,253 -26,875 43,510 63,669 41,042 62.42%
Tax -21,663 -24,540 -25,038 5,678 -12,242 -17,269 -19,628 6.76%
NP 63,578 63,870 46,215 -21,197 31,268 46,400 21,414 105.89%
-
NP to SH 63,794 66,677 54,120 -19,526 33,197 48,073 48,413 20.09%
-
Tax Rate 25.41% 27.76% 35.14% - 28.14% 27.12% 47.82% -
Total Cost 935,729 923,230 836,398 526,852 789,060 988,196 1,008,962 -4.87%
-
Net Worth 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 16.64%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 22,573 22,480 29,669 - - 18,365 29,017 -15.35%
Div Payout % 35.38% 33.72% 54.82% - - 38.20% 59.94% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 16.64%
NOSH 1,891,781 1,890,857 1,864,743 1,864,412 1,862,756 1,854,251 1,830,482 2.21%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 6.36% 6.47% 5.24% -4.19% 3.81% 4.48% 2.08% -
ROE 3.17% 3.71% 3.17% -1.20% 1.97% 2.91% 3.03% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 53.12 52.69 47.60 27.28 44.32 56.33 56.81 -4.35%
EPS 3.39 3.56 2.92 -1.05 1.79 2.62 2.67 17.16%
DPS 1.20 1.20 1.60 0.00 0.00 1.00 1.60 -17.37%
NAPS 1.07 0.96 0.92 0.88 0.91 0.90 0.88 13.85%
Adjusted Per Share Value based on latest NOSH - 1,864,412
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 25.75 25.43 22.74 13.03 21.14 26.66 26.55 -2.00%
EPS 1.64 1.72 1.39 -0.50 0.86 1.24 1.25 19.74%
DPS 0.58 0.58 0.76 0.00 0.00 0.47 0.75 -15.68%
NAPS 0.5186 0.4634 0.4395 0.4203 0.4339 0.4258 0.4112 16.64%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 2.74 2.34 1.39 0.925 1.35 1.40 1.20 -
P/RPS 5.16 4.44 2.92 3.39 3.05 2.49 2.11 81.02%
P/EPS 80.80 65.75 47.63 -87.81 75.26 53.48 44.95 47.57%
EY 1.24 1.52 2.10 -1.14 1.33 1.87 2.22 -32.05%
DY 0.44 0.51 1.15 0.00 0.00 0.71 1.33 -52.00%
P/NAPS 2.56 2.44 1.51 1.05 1.48 1.56 1.36 52.16%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/03/21 17/12/20 28/09/20 23/06/20 26/03/20 12/12/19 26/09/19 -
Price 2.83 2.63 2.16 1.00 0.725 1.32 1.37 -
P/RPS 5.33 4.99 4.54 3.67 1.64 2.34 2.41 69.34%
P/EPS 83.45 73.89 74.01 -94.93 40.42 50.43 51.32 38.07%
EY 1.20 1.35 1.35 -1.05 2.47 1.98 1.95 -27.54%
DY 0.42 0.46 0.74 0.00 0.00 0.76 1.17 -49.33%
P/NAPS 2.64 2.74 2.35 1.14 0.80 1.47 1.56 41.78%

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