[VS] QoQ Quarter Result on 31-Jul-2019 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jul-2019 [#4]
Profit Trend
QoQ- 54.29%
YoY- 25.94%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 505,655 820,328 1,034,596 1,030,376 889,710 982,647 1,075,617 -39.56%
PBT -26,875 43,510 63,669 41,042 38,237 49,409 45,318 -
Tax 5,678 -12,242 -17,269 -19,628 -12,205 -13,835 -16,716 -
NP -21,197 31,268 46,400 21,414 26,032 35,574 28,602 -
-
NP to SH -19,526 33,197 48,073 48,413 31,378 37,943 39,810 -
-
Tax Rate - 28.14% 27.12% 47.82% 31.92% 28.00% 36.89% -
Total Cost 526,852 789,060 988,196 1,008,962 863,678 947,073 1,047,015 -36.76%
-
Net Worth 1,631,226 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 1,441,396 8.60%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - - 18,365 29,017 14,445 17,978 17,159 -
Div Payout % - - 38.20% 59.94% 46.04% 47.38% 43.10% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 1,631,226 1,684,151 1,652,866 1,595,967 1,534,829 1,564,100 1,441,396 8.60%
NOSH 1,864,412 1,862,756 1,854,251 1,830,482 1,816,352 1,815,031 1,715,948 5.69%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -4.19% 3.81% 4.48% 2.08% 2.93% 3.62% 2.66% -
ROE -1.20% 1.97% 2.91% 3.03% 2.04% 2.43% 2.76% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 27.28 44.32 56.33 56.81 49.27 54.66 62.68 -42.59%
EPS -1.05 1.79 2.62 2.67 1.74 2.11 2.32 -
DPS 0.00 0.00 1.00 1.60 0.80 1.00 1.00 -
NAPS 0.88 0.91 0.90 0.88 0.85 0.87 0.84 3.15%
Adjusted Per Share Value based on latest NOSH - 1,830,482
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 13.03 21.14 26.66 26.55 22.92 25.32 27.71 -39.55%
EPS -0.50 0.86 1.24 1.25 0.81 0.98 1.03 -
DPS 0.00 0.00 0.47 0.75 0.37 0.46 0.44 -
NAPS 0.4203 0.4339 0.4259 0.4112 0.3954 0.403 0.3714 8.60%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.925 1.35 1.40 1.20 1.14 0.81 1.60 -
P/RPS 3.39 3.05 2.49 2.11 2.31 1.48 2.55 20.92%
P/EPS -87.81 75.26 53.48 44.95 65.60 38.38 68.97 -
EY -1.14 1.33 1.87 2.22 1.52 2.61 1.45 -
DY 0.00 0.00 0.71 1.33 0.70 1.23 0.62 -
P/NAPS 1.05 1.48 1.56 1.36 1.34 0.93 1.90 -32.68%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 23/06/20 26/03/20 12/12/19 26/09/19 25/06/19 26/03/19 14/12/18 -
Price 1.00 0.725 1.32 1.37 1.12 1.04 1.17 -
P/RPS 3.67 1.64 2.34 2.41 2.27 1.90 1.87 56.81%
P/EPS -94.93 40.42 50.43 51.32 64.45 49.28 50.43 -
EY -1.05 2.47 1.98 1.95 1.55 2.03 1.98 -
DY 0.00 0.00 0.76 1.17 0.71 0.96 0.85 -
P/NAPS 1.14 0.80 1.47 1.56 1.32 1.20 1.39 -12.39%

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