[VS] QoQ Quarter Result on 31-Jul-2020 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- 377.17%
YoY- 11.79%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 1,074,778 999,307 987,100 882,613 505,655 820,328 1,034,596 2.57%
PBT 99,616 85,241 88,410 71,253 -26,875 43,510 63,669 34.80%
Tax -27,195 -21,663 -24,540 -25,038 5,678 -12,242 -17,269 35.39%
NP 72,421 63,578 63,870 46,215 -21,197 31,268 46,400 34.59%
-
NP to SH 73,383 63,794 66,677 54,120 -19,526 33,197 48,073 32.60%
-
Tax Rate 27.30% 25.41% 27.76% 35.14% - 28.14% 27.12% -
Total Cost 1,002,357 935,729 923,230 836,398 526,852 789,060 988,196 0.95%
-
Net Worth 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 14.81%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 15,059 22,573 22,480 29,669 - - 18,365 -12.40%
Div Payout % 20.52% 35.38% 33.72% 54.82% - - 38.20% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 1,652,866 14.81%
NOSH 1,893,153 1,891,781 1,890,857 1,864,743 1,864,412 1,862,756 1,854,251 1.39%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 6.74% 6.36% 6.47% 5.24% -4.19% 3.81% 4.48% -
ROE 3.61% 3.17% 3.71% 3.17% -1.20% 1.97% 2.91% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 57.10 53.12 52.69 47.60 27.28 44.32 56.33 0.91%
EPS 3.90 3.39 3.56 2.92 -1.05 1.79 2.62 30.40%
DPS 0.80 1.20 1.20 1.60 0.00 0.00 1.00 -13.83%
NAPS 1.08 1.07 0.96 0.92 0.88 0.91 0.90 12.93%
Adjusted Per Share Value based on latest NOSH - 1,864,743
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 27.31 25.40 25.09 22.43 12.85 20.85 26.29 2.57%
EPS 1.86 1.62 1.69 1.38 -0.50 0.84 1.22 32.49%
DPS 0.38 0.57 0.57 0.75 0.00 0.00 0.47 -13.22%
NAPS 0.5167 0.5115 0.4571 0.4336 0.4146 0.428 0.4201 14.80%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.78 2.74 2.34 1.39 0.925 1.35 1.40 -
P/RPS 4.87 5.16 4.44 2.92 3.39 3.05 2.49 56.45%
P/EPS 71.31 80.80 65.75 47.63 -87.81 75.26 53.48 21.16%
EY 1.40 1.24 1.52 2.10 -1.14 1.33 1.87 -17.56%
DY 0.29 0.44 0.51 1.15 0.00 0.00 0.71 -44.97%
P/NAPS 2.57 2.56 2.44 1.51 1.05 1.48 1.56 39.53%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 15/06/21 30/03/21 17/12/20 28/09/20 23/06/20 26/03/20 12/12/19 -
Price 1.40 2.83 2.63 2.16 1.00 0.725 1.32 -
P/RPS 2.45 5.33 4.99 4.54 3.67 1.64 2.34 3.11%
P/EPS 35.91 83.45 73.89 74.01 -94.93 40.42 50.43 -20.27%
EY 2.78 1.20 1.35 1.35 -1.05 2.47 1.98 25.41%
DY 0.57 0.42 0.46 0.74 0.00 0.00 0.76 -17.46%
P/NAPS 1.30 2.64 2.74 2.35 1.14 0.80 1.47 -7.87%

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