[VS] QoQ Quarter Result on 30-Apr-2023 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
15-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
30-Apr-2023 [#3]
Profit Trend
QoQ- -11.83%
YoY- -47.81%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 895,022 1,153,098 1,161,669 996,780 1,147,007 1,294,327 1,004,369 -7.37%
PBT 19,521 64,152 94,445 31,495 38,843 80,860 34,174 -31.08%
Tax -7,583 -16,362 -29,806 -8,687 -11,132 -21,572 -12,426 -27.98%
NP 11,938 47,790 64,639 22,808 27,711 59,288 21,748 -32.88%
-
NP to SH 16,001 48,984 66,084 26,769 30,360 60,707 34,570 -40.07%
-
Tax Rate 38.85% 25.51% 31.56% 27.58% 28.66% 26.68% 36.36% -
Total Cost 883,084 1,105,308 1,097,030 973,972 1,119,296 1,235,039 982,621 -6.85%
-
Net Worth 2,229,964 2,231,198 2,149,217 2,270,108 2,265,897 2,302,231 2,180,207 1.51%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 11,534 11,540 38,378 15,390 11,521 19,185 30,599 -47.72%
Div Payout % 72.08% 23.56% 58.08% 57.49% 37.95% 31.60% 88.51% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 2,229,964 2,231,198 2,149,217 2,270,108 2,265,897 2,302,231 2,180,207 1.51%
NOSH 3,880,645 3,878,382 3,868,137 3,858,163 3,856,589 3,847,622 3,839,521 0.71%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 1.33% 4.14% 5.56% 2.29% 2.42% 4.58% 2.17% -
ROE 0.72% 2.20% 3.07% 1.18% 1.34% 2.64% 1.59% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 23.28 29.97 30.27 25.91 29.87 33.73 26.26 -7.69%
EPS 0.42 1.27 1.72 0.70 0.79 1.58 0.90 -39.75%
DPS 0.30 0.30 1.00 0.40 0.30 0.50 0.80 -47.90%
NAPS 0.58 0.58 0.56 0.59 0.59 0.60 0.57 1.16%
Adjusted Per Share Value based on latest NOSH - 3,858,163
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 22.75 29.31 29.52 25.33 29.15 32.89 25.53 -7.37%
EPS 0.41 1.24 1.68 0.68 0.77 1.54 0.88 -39.81%
DPS 0.29 0.29 0.98 0.39 0.29 0.49 0.78 -48.20%
NAPS 0.5667 0.567 0.5462 0.5769 0.5759 0.5851 0.5541 1.50%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 0.72 0.89 0.895 0.815 0.97 0.845 1.01 -
P/RPS 3.09 2.97 2.96 3.15 3.25 2.51 3.85 -13.60%
P/EPS 173.00 69.89 51.98 117.14 122.70 53.41 111.75 33.71%
EY 0.58 1.43 1.92 0.85 0.81 1.87 0.89 -24.77%
DY 0.42 0.34 1.12 0.49 0.31 0.59 0.79 -34.29%
P/NAPS 1.24 1.53 1.60 1.38 1.64 1.41 1.77 -21.06%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 27/03/24 20/12/23 26/09/23 15/06/23 22/03/23 16/12/22 27/09/22 -
Price 0.835 0.825 1.02 0.845 0.82 0.935 0.935 -
P/RPS 3.59 2.75 3.37 3.26 2.75 2.77 3.56 0.55%
P/EPS 200.64 64.79 59.24 121.46 103.73 59.10 103.45 55.33%
EY 0.50 1.54 1.69 0.82 0.96 1.69 0.97 -35.63%
DY 0.36 0.36 0.98 0.47 0.37 0.53 0.86 -43.95%
P/NAPS 1.44 1.42 1.82 1.43 1.39 1.56 1.64 -8.28%

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