[VS] QoQ Quarter Result on 30-Apr-2022 [#3]

Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 15.3%
YoY- -30.1%
Quarter Report
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 927,588 1,014,111 967,991 941,117 1,074,778 999,307 987,100 -4.07%
PBT 62,882 54,075 50,283 55,863 99,616 85,241 88,410 -20.36%
Tax -14,792 -11,764 -12,533 -14,128 -27,195 -21,663 -24,540 -28.70%
NP 48,090 42,311 37,750 41,735 72,421 63,578 63,870 -17.27%
-
NP to SH 51,294 44,487 39,392 41,484 73,383 63,794 66,677 -16.08%
-
Tax Rate 23.52% 21.75% 24.92% 25.29% 27.30% 25.41% 27.76% -
Total Cost 879,498 971,800 930,241 899,382 1,002,357 935,729 923,230 -3.19%
-
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 15,270 15,267 15,256 38,092 15,059 22,573 22,480 -22.78%
Div Payout % 29.77% 34.32% 38.73% 91.82% 20.52% 35.38% 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 5.18% 4.17% 3.90% 4.43% 6.74% 6.36% 6.47% -
ROE 2.44% 2.12% 1.88% 2.02% 3.61% 3.17% 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 24.30 26.57 25.38 24.71 57.10 53.12 52.69 -40.39%
EPS 1.34 1.17 1.03 1.09 3.90 3.39 3.56 -47.96%
DPS 0.40 0.40 0.40 1.00 0.80 1.20 1.20 -52.02%
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 - 3,828,001
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 24.16 26.41 25.21 24.51 27.99 26.03 25.71 -4.07%
EPS 1.34 1.16 1.03 1.08 1.91 1.66 1.74 -16.02%
DPS 0.40 0.40 0.40 0.99 0.39 0.59 0.59 -22.88%
NAPS 0.5468 0.5468 0.5464 0.5357 0.5295 0.5242 0.4684 10.89%
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 4.12 4.52 6.23 5.59 4.87 5.16 4.44 -4.87%
P/EPS 74.42 102.96 152.98 126.72 71.31 80.80 65.75 8.63%
EY 1.34 0.97 0.65 0.79 1.40 1.24 1.52 -8.08%
DY 0.40 0.33 0.25 0.72 0.29 0.44 0.51 -14.99%
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 4.20 3.80 5.12 6.88 2.45 5.33 4.99 -10.88%
P/EPS 75.91 86.66 125.87 156.10 35.91 83.45 73.89 1.81%
EY 1.32 1.15 0.79 0.64 2.78 1.20 1.35 -1.49%
DY 0.39 0.40 0.31 0.59 0.57 0.42 0.46 -10.44%
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