[VS] QoQ Quarter Result on 31-Jan-2020 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -30.94%
YoY- -12.51%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 987,100 882,613 505,655 820,328 1,034,596 1,030,376 889,710 7.13%
PBT 88,410 71,253 -26,875 43,510 63,669 41,042 38,237 74.41%
Tax -24,540 -25,038 5,678 -12,242 -17,269 -19,628 -12,205 58.96%
NP 63,870 46,215 -21,197 31,268 46,400 21,414 26,032 81.41%
-
NP to SH 66,677 54,120 -19,526 33,197 48,073 48,413 31,378 64.90%
-
Tax Rate 27.76% 35.14% - 28.14% 27.12% 47.82% 31.92% -
Total Cost 923,230 836,398 526,852 789,060 988,196 1,008,962 863,678 4.52%
-
Net Worth 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 1,534,829 11.09%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 22,480 29,669 - - 18,365 29,017 14,445 34.11%
Div Payout % 33.72% 54.82% - - 38.20% 59.94% 46.04% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 1,595,967 1,534,829 11.09%
NOSH 1,890,857 1,864,743 1,864,412 1,862,756 1,854,251 1,830,482 1,816,352 2.70%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 6.47% 5.24% -4.19% 3.81% 4.48% 2.08% 2.93% -
ROE 3.71% 3.17% -1.20% 1.97% 2.91% 3.03% 2.04% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 52.69 47.60 27.28 44.32 56.33 56.81 49.27 4.55%
EPS 3.56 2.92 -1.05 1.79 2.62 2.67 1.74 60.81%
DPS 1.20 1.60 0.00 0.00 1.00 1.60 0.80 30.87%
NAPS 0.96 0.92 0.88 0.91 0.90 0.88 0.85 8.41%
Adjusted Per Share Value based on latest NOSH - 1,862,756
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 25.09 22.43 12.85 20.85 26.30 26.19 22.61 7.15%
EPS 1.69 1.38 -0.50 0.84 1.22 1.23 0.80 64.26%
DPS 0.57 0.75 0.00 0.00 0.47 0.74 0.37 33.21%
NAPS 0.4571 0.4336 0.4146 0.4281 0.4201 0.4057 0.3901 11.09%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 2.34 1.39 0.925 1.35 1.40 1.20 1.14 -
P/RPS 4.44 2.92 3.39 3.05 2.49 2.11 2.31 54.28%
P/EPS 65.75 47.63 -87.81 75.26 53.48 44.95 65.60 0.15%
EY 1.52 2.10 -1.14 1.33 1.87 2.22 1.52 0.00%
DY 0.51 1.15 0.00 0.00 0.71 1.33 0.70 -18.95%
P/NAPS 2.44 1.51 1.05 1.48 1.56 1.36 1.34 48.84%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 17/12/20 28/09/20 23/06/20 26/03/20 12/12/19 26/09/19 25/06/19 -
Price 2.63 2.16 1.00 0.725 1.32 1.37 1.12 -
P/RPS 4.99 4.54 3.67 1.64 2.34 2.41 2.27 68.66%
P/EPS 73.89 74.01 -94.93 40.42 50.43 51.32 64.45 9.49%
EY 1.35 1.35 -1.05 2.47 1.98 1.95 1.55 -8.76%
DY 0.46 0.74 0.00 0.00 0.76 1.17 0.71 -25.02%
P/NAPS 2.74 2.35 1.14 0.80 1.47 1.56 1.32 62.36%

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