[VS] QoQ Quarter Result on 31-Oct-2020 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
17-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 23.2%
YoY- 38.7%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 941,117 1,074,778 999,307 987,100 882,613 505,655 820,328 9.59%
PBT 55,863 99,616 85,241 88,410 71,253 -26,875 43,510 18.14%
Tax -14,128 -27,195 -21,663 -24,540 -25,038 5,678 -12,242 10.03%
NP 41,735 72,421 63,578 63,870 46,215 -21,197 31,268 21.24%
-
NP to SH 41,484 73,383 63,794 66,677 54,120 -19,526 33,197 16.03%
-
Tax Rate 25.29% 27.30% 25.41% 27.76% 35.14% - 28.14% -
Total Cost 899,382 1,002,357 935,729 923,230 836,398 526,852 789,060 9.12%
-
Net Worth 2,056,991 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 14.27%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 38,092 15,059 22,573 22,480 29,669 - - -
Div Payout % 91.82% 20.52% 35.38% 33.72% 54.82% - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 2,056,991 2,032,995 2,012,792 1,798,453 1,705,968 1,631,226 1,684,151 14.27%
NOSH 3,819,674 1,893,153 1,891,781 1,890,857 1,864,743 1,864,412 1,862,756 61.47%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 4.43% 6.74% 6.36% 6.47% 5.24% -4.19% 3.81% -
ROE 2.02% 3.61% 3.17% 3.71% 3.17% -1.20% 1.97% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 24.71 57.10 53.12 52.69 47.60 27.28 44.32 -32.28%
EPS 1.09 3.90 3.39 3.56 2.92 -1.05 1.79 -28.17%
DPS 1.00 0.80 1.20 1.20 1.60 0.00 0.00 -
NAPS 0.54 1.08 1.07 0.96 0.92 0.88 0.91 -29.40%
Adjusted Per Share Value based on latest NOSH - 1,890,857
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 23.92 27.32 25.40 25.09 22.43 12.85 20.85 9.59%
EPS 1.05 1.87 1.62 1.69 1.38 -0.50 0.84 16.05%
DPS 0.97 0.38 0.57 0.57 0.75 0.00 0.00 -
NAPS 0.5228 0.5167 0.5116 0.4571 0.4336 0.4146 0.4281 14.26%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.38 2.78 2.74 2.34 1.39 0.925 1.35 -
P/RPS 5.59 4.87 5.16 4.44 2.92 3.39 3.05 49.81%
P/EPS 126.72 71.31 80.80 65.75 47.63 -87.81 75.26 41.57%
EY 0.79 1.40 1.24 1.52 2.10 -1.14 1.33 -29.36%
DY 0.72 0.29 0.44 0.51 1.15 0.00 0.00 -
P/NAPS 2.56 2.57 2.56 2.44 1.51 1.05 1.48 44.14%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 24/09/21 15/06/21 30/03/21 17/12/20 28/09/20 23/06/20 26/03/20 -
Price 1.70 1.40 2.83 2.63 2.16 1.00 0.725 -
P/RPS 6.88 2.45 5.33 4.99 4.54 3.67 1.64 160.34%
P/EPS 156.10 35.91 83.45 73.89 74.01 -94.93 40.42 146.35%
EY 0.64 2.78 1.20 1.35 1.35 -1.05 2.47 -59.39%
DY 0.59 0.57 0.42 0.46 0.74 0.00 0.00 -
P/NAPS 3.15 1.30 2.64 2.74 2.35 1.14 0.80 149.56%

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