[VS] QoQ Quarter Result on 31-Jan-2022 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
25-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 12.93%
YoY- -30.26%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 1,294,327 1,004,369 927,588 1,014,111 967,991 941,117 1,074,778 13.15%
PBT 80,860 34,174 62,882 54,075 50,283 55,863 99,616 -12.95%
Tax -21,572 -12,426 -14,792 -11,764 -12,533 -14,128 -27,195 -14.27%
NP 59,288 21,748 48,090 42,311 37,750 41,735 72,421 -12.45%
-
NP to SH 60,707 34,570 51,294 44,487 39,392 41,484 73,383 -11.84%
-
Tax Rate 26.68% 36.36% 23.52% 21.75% 24.92% 25.29% 27.30% -
Total Cost 1,235,039 982,621 879,498 971,800 930,241 899,382 1,002,357 14.88%
-
Net Worth 2,302,231 2,180,207 2,099,632 2,099,320 2,097,744 2,056,991 2,032,995 8.62%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 19,185 30,599 15,270 15,267 15,256 38,092 15,059 17.46%
Div Payout % 31.60% 88.51% 29.77% 34.32% 38.73% 91.82% 20.52% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 2,302,231 2,180,207 2,099,632 2,099,320 2,097,744 2,056,991 2,032,995 8.62%
NOSH 3,847,622 3,839,521 3,828,001 3,827,808 3,827,158 3,819,674 1,893,153 60.24%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 4.58% 2.17% 5.18% 4.17% 3.90% 4.43% 6.74% -
ROE 2.64% 1.59% 2.44% 2.12% 1.88% 2.02% 3.61% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 33.73 26.26 24.30 26.57 25.38 24.71 57.10 -29.53%
EPS 1.58 0.90 1.34 1.17 1.03 1.09 3.90 -45.15%
DPS 0.50 0.80 0.40 0.40 0.40 1.00 0.80 -26.83%
NAPS 0.60 0.57 0.55 0.55 0.55 0.54 1.08 -32.34%
Adjusted Per Share Value based on latest NOSH - 3,827,808
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 32.89 25.53 23.57 25.77 24.60 23.92 27.31 13.15%
EPS 1.54 0.88 1.30 1.13 1.00 1.05 1.86 -11.79%
DPS 0.49 0.78 0.39 0.39 0.39 0.97 0.38 18.41%
NAPS 0.5851 0.5541 0.5336 0.5335 0.5331 0.5228 0.5167 8.61%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.845 1.01 1.00 1.20 1.58 1.38 2.78 -
P/RPS 2.51 3.85 4.12 4.52 6.23 5.59 4.87 -35.63%
P/EPS 53.41 111.75 74.42 102.96 152.98 126.72 71.31 -17.48%
EY 1.87 0.89 1.34 0.97 0.65 0.79 1.40 21.22%
DY 0.59 0.79 0.40 0.33 0.25 0.72 0.29 60.35%
P/NAPS 1.41 1.77 1.82 2.18 2.87 2.56 2.57 -32.90%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 16/12/22 27/09/22 24/06/22 25/03/22 16/12/21 24/09/21 15/06/21 -
Price 0.935 0.935 1.02 1.01 1.30 1.70 1.40 -
P/RPS 2.77 3.56 4.20 3.80 5.12 6.88 2.45 8.50%
P/EPS 59.10 103.45 75.91 86.66 125.87 156.10 35.91 39.26%
EY 1.69 0.97 1.32 1.15 0.79 0.64 2.78 -28.17%
DY 0.53 0.86 0.39 0.40 0.31 0.59 0.57 -4.72%
P/NAPS 1.56 1.64 1.85 1.84 2.36 3.15 1.30 12.88%

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