[VS] QoQ Quarter Result on 30-Apr-2021 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 15.03%
YoY- 475.82%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 1,014,111 967,991 941,117 1,074,778 999,307 987,100 882,613 9.67%
PBT 54,075 50,283 55,863 99,616 85,241 88,410 71,253 -16.75%
Tax -11,764 -12,533 -14,128 -27,195 -21,663 -24,540 -25,038 -39.47%
NP 42,311 37,750 41,735 72,421 63,578 63,870 46,215 -5.69%
-
NP to SH 44,487 39,392 41,484 73,383 63,794 66,677 54,120 -12.21%
-
Tax Rate 21.75% 24.92% 25.29% 27.30% 25.41% 27.76% 35.14% -
Total Cost 971,800 930,241 899,382 1,002,357 935,729 923,230 836,398 10.49%
-
Net Worth 2,099,320 2,097,744 2,056,991 2,032,995 2,012,792 1,798,453 1,705,968 14.79%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 15,267 15,256 38,092 15,059 22,573 22,480 29,669 -35.70%
Div Payout % 34.32% 38.73% 91.82% 20.52% 35.38% 33.72% 54.82% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 2,099,320 2,097,744 2,056,991 2,032,995 2,012,792 1,798,453 1,705,968 14.79%
NOSH 3,827,808 3,827,158 3,819,674 1,893,153 1,891,781 1,890,857 1,864,743 61.30%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 4.17% 3.90% 4.43% 6.74% 6.36% 6.47% 5.24% -
ROE 2.12% 1.88% 2.02% 3.61% 3.17% 3.71% 3.17% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 26.57 25.38 24.71 57.10 53.12 52.69 47.60 -32.13%
EPS 1.17 1.03 1.09 3.90 3.39 3.56 2.92 -45.55%
DPS 0.40 0.40 1.00 0.80 1.20 1.20 1.60 -60.21%
NAPS 0.55 0.55 0.54 1.08 1.07 0.96 0.92 -28.96%
Adjusted Per Share Value based on latest NOSH - 1,893,153
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 26.13 24.94 24.25 27.69 25.75 25.43 22.74 9.67%
EPS 1.15 1.01 1.07 1.89 1.64 1.72 1.39 -11.83%
DPS 0.39 0.39 0.98 0.39 0.58 0.58 0.76 -35.82%
NAPS 0.5409 0.5405 0.53 0.5238 0.5186 0.4634 0.4395 14.79%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 1.20 1.58 1.38 2.78 2.74 2.34 1.39 -
P/RPS 4.52 6.23 5.59 4.87 5.16 4.44 2.92 33.70%
P/EPS 102.96 152.98 126.72 71.31 80.80 65.75 47.63 66.94%
EY 0.97 0.65 0.79 1.40 1.24 1.52 2.10 -40.16%
DY 0.33 0.25 0.72 0.29 0.44 0.51 1.15 -56.39%
P/NAPS 2.18 2.87 2.56 2.57 2.56 2.44 1.51 27.65%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 25/03/22 16/12/21 24/09/21 15/06/21 30/03/21 17/12/20 28/09/20 -
Price 1.01 1.30 1.70 1.40 2.83 2.63 2.16 -
P/RPS 3.80 5.12 6.88 2.45 5.33 4.99 4.54 -11.15%
P/EPS 86.66 125.87 156.10 35.91 83.45 73.89 74.01 11.06%
EY 1.15 0.79 0.64 2.78 1.20 1.35 1.35 -10.11%
DY 0.40 0.31 0.59 0.57 0.42 0.46 0.74 -33.56%
P/NAPS 1.84 2.36 3.15 1.30 2.64 2.74 2.35 -15.01%

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