[VS] QoQ Quarter Result on 31-Oct-2022 [#1]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

16-Dec-2022

Admission Sponsor

Sponsor

Financial Year

31-Jul-2023

Quarter

31-Oct-2022 [#1]

Profit Trend

QoQ- 75.61%

YoY- 54.11%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Quarter Result
Revenue	1,161,669	996,780	1,147,007	1,294,327	1,004,369	927,588	1,014,111	9.50%
YoY %	16.54%	-13.10%	-11.38%	28.87%	8.28%	-8.53%	-	-
Horiz. %	114.55%	98.29%	113.10%	127.63%	99.04%	91.47%	100.00%	-
PBT	94,445	31,495	38,843	80,860	34,174	62,882	54,075	45.17%
YoY %	199.87%	-18.92%	-51.96%	136.61%	-45.65%	16.29%	-	-
Horiz. %	174.66%	58.24%	71.83%	149.53%	63.20%	116.29%	100.00%	-
Tax	-29,806	-8,687	-11,132	-21,572	-12,426	-14,792	-11,764	86.16%
YoY %	-243.11%	21.96%	48.40%	-73.60%	16.00%	-25.74%	-	-
Horiz. %	253.37%	73.84%	94.63%	183.37%	105.63%	125.74%	100.00%	-
NP	64,639	22,808	27,711	59,288	21,748	48,090	42,311	32.74%
YoY %	183.40%	-17.69%	-53.26%	172.61%	-54.78%	13.66%	-	-
Horiz. %	152.77%	53.91%	65.49%	140.12%	51.40%	113.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,084	26,769	30,360	60,707	34,570	51,294	44,487	30.28%
YoY %	146.87%	-11.83%	-49.99%	75.61%	-32.60%	15.30%	-	-
Horiz. %	148.55%	60.17%	68.24%	136.46%	77.71%	115.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.56%	27.58%	28.66%	26.68%	36.36%	23.52%	21.75%	-
YoY %	14.43%	-3.77%	7.42%	-26.62%	54.59%	8.14%	-	-
Horiz. %	145.10%	126.80%	131.77%	122.67%	167.17%	108.14%	100.00%	-
Total Cost	1,097,030	973,972	1,119,296	1,235,039	982,621	879,498	971,800	8.44%
YoY %	12.63%	-12.98%	-9.37%	25.69%	11.73%	-9.50%	-	-
Horiz. %	112.89%	100.22%	115.18%	127.09%	101.11%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,149,217	2,270,108	2,265,897	2,302,231	2,180,207	2,099,632	2,099,320	1.58%
YoY %	-5.33%	0.19%	-1.58%	5.60%	3.84%	0.01%	-	-
Horiz. %	102.38%	108.14%	107.93%	109.67%	103.85%	100.01%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Dividend
Div	38,378	15,390	11,521	19,185	30,599	15,270	15,267	85.19%
YoY %	149.37%	33.58%	-39.95%	-37.30%	100.39%	0.02%	-	-
Horiz. %	251.38%	100.81%	75.46%	125.66%	200.43%	100.02%	100.00%	-
Div Payout %	58.08%	57.49%	37.95%	31.60%	88.51%	29.77%	34.32%	-
YoY %	1.03%	51.49%	20.09%	-64.30%	197.31%	-13.26%	-	-
Horiz. %	169.23%	167.51%	110.58%	92.07%	257.90%	86.74%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Equity
Net Worth	2,149,217	2,270,108	2,265,897	2,302,231	2,180,207	2,099,632	2,099,320	1.58%
YoY %	-5.33%	0.19%	-1.58%	5.60%	3.84%	0.01%	-	-
Horiz. %	102.38%	108.14%	107.93%	109.67%	103.85%	100.01%	100.00%	-
NOSH	3,868,137	3,858,163	3,856,589	3,847,622	3,839,521	3,828,001	3,827,808	0.70%
YoY %	0.26%	0.04%	0.23%	0.21%	0.30%	0.01%	-	-
Horiz. %	101.05%	100.79%	100.75%	100.52%	100.31%	100.01%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Ratio Analysis
NP Margin	5.56%	2.29%	2.42%	4.58%	2.17%	5.18%	4.17%	-
YoY %	142.79%	-5.37%	-47.16%	111.06%	-58.11%	24.22%	-	-
Horiz. %	133.33%	54.92%	58.03%	109.83%	52.04%	124.22%	100.00%	-
ROE	3.07%	1.18%	1.34%	2.64%	1.59%	2.44%	2.12%	-
YoY %	160.17%	-11.94%	-49.24%	66.04%	-34.84%	15.09%	-	-
Horiz. %	144.81%	55.66%	63.21%	124.53%	75.00%	115.09%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Per Share
RPS	30.27	25.91	29.87	33.73	26.26	24.30	26.57	9.10%
YoY %	16.83%	-13.26%	-11.44%	28.45%	8.07%	-8.54%	-	-
Horiz. %	113.93%	97.52%	112.42%	126.95%	98.83%	91.46%	100.00%	-
EPS	1.72	0.70	0.79	1.58	0.90	1.34	1.17	29.38%
YoY %	145.71%	-11.39%	-50.00%	75.56%	-32.84%	14.53%	-	-
Horiz. %	147.01%	59.83%	67.52%	135.04%	76.92%	114.53%	100.00%	-
DPS	1.00	0.40	0.30	0.50	0.80	0.40	0.40	84.51%
YoY %	150.00%	33.33%	-40.00%	-37.50%	100.00%	0.00%	-	-
Horiz. %	250.00%	100.00%	75.00%	125.00%	200.00%	100.00%	100.00%	-
NAPS	0.56	0.59	0.59	0.60	0.57	0.55	0.55	1.21%
YoY %	-5.08%	0.00%	-1.67%	5.26%	3.64%	0.00%	-	-
Horiz. %	101.82%	107.27%	107.27%	109.09%	103.64%	100.00%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,847,622
RPS	29.93	25.68	29.55	33.35	25.88	23.90	26.13	9.50%
YoY %	16.55%	-13.10%	-11.39%	28.86%	8.28%	-8.53%	-	-
Horiz. %	114.54%	98.28%	113.09%	127.63%	99.04%	91.47%	100.00%	-
EPS	1.70	0.69	0.78	1.56	0.89	1.32	1.15	29.86%
YoY %	146.38%	-11.54%	-50.00%	75.28%	-32.58%	14.78%	-	-
Horiz. %	147.83%	60.00%	67.83%	135.65%	77.39%	114.78%	100.00%	-
DPS	0.99	0.40	0.30	0.49	0.79	0.39	0.39	86.40%
YoY %	147.50%	33.33%	-38.78%	-37.97%	102.56%	0.00%	-	-
Horiz. %	253.85%	102.56%	76.92%	125.64%	202.56%	100.00%	100.00%	-
NAPS	0.5537	0.5849	0.5838	0.5932	0.5617	0.541	0.5409	1.57%
YoY %	-5.33%	0.19%	-1.58%	5.61%	3.83%	0.02%	-	-
Horiz. %	102.37%	108.13%	107.93%	109.67%	103.85%	100.02%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	28/04/23	31/01/23	31/10/22	29/07/22	29/04/22	31/01/22	-
Price	0.895	0.815	0.97	0.845	1.01	1.00	1.20	-
P/RPS	2.96	3.15	3.25	2.51	3.85	4.12	4.52	-24.64%
YoY %	-6.03%	-3.08%	29.48%	-34.81%	-6.55%	-8.85%	-	-
Horiz. %	65.49%	69.69%	71.90%	55.53%	85.18%	91.15%	100.00%	-
P/EPS	51.98	117.14	122.70	53.41	111.75	74.42	102.96	-36.67%
YoY %	-55.63%	-4.53%	129.73%	-52.21%	50.16%	-27.72%	-	-
Horiz. %	50.49%	113.77%	119.17%	51.87%	108.54%	72.28%	100.00%	-
EY	1.92	0.85	0.81	1.87	0.89	1.34	0.97	57.84%
YoY %	125.88%	4.94%	-56.68%	110.11%	-33.58%	38.14%	-	-
Horiz. %	197.94%	87.63%	83.51%	192.78%	91.75%	138.14%	100.00%	-
DY	1.12	0.49	0.31	0.59	0.79	0.40	0.33	126.34%
YoY %	128.57%	58.06%	-47.46%	-25.32%	97.50%	21.21%	-	-
Horiz. %	339.39%	148.48%	93.94%	178.79%	239.39%	121.21%	100.00%	-
P/NAPS	1.60	1.38	1.64	1.41	1.77	1.82	2.18	-18.68%
YoY %	15.94%	-15.85%	16.31%	-20.34%	-2.75%	-16.51%	-	-
Horiz. %	73.39%	63.30%	75.23%	64.68%	81.19%	83.49%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Price Multiplier on Announcement Date
Date	26/09/23	15/06/23	22/03/23	16/12/22	27/09/22	24/06/22	25/03/22	-
Price	1.02	0.845	0.82	0.935	0.935	1.02	1.01	-
P/RPS	3.37	3.26	2.75	2.77	3.56	4.20	3.80	-7.71%
YoY %	3.37%	18.55%	-0.72%	-22.19%	-15.24%	10.53%	-	-
Horiz. %	88.68%	85.79%	72.37%	72.89%	93.68%	110.53%	100.00%	-
P/EPS	59.24	121.46	103.73	59.10	103.45	75.91	86.66	-22.45%
YoY %	-51.23%	17.09%	75.52%	-42.87%	36.28%	-12.40%	-	-
Horiz. %	68.36%	140.16%	119.70%	68.20%	119.37%	87.60%	100.00%	-
EY	1.69	0.82	0.96	1.69	0.97	1.32	1.15	29.34%
YoY %	106.10%	-14.58%	-43.20%	74.23%	-26.52%	14.78%	-	-
Horiz. %	146.96%	71.30%	83.48%	146.96%	84.35%	114.78%	100.00%	-
DY	0.98	0.47	0.37	0.53	0.86	0.39	0.40	82.03%
YoY %	108.51%	27.03%	-30.19%	-38.37%	120.51%	-2.50%	-	-
Horiz. %	245.00%	117.50%	92.50%	132.50%	215.00%	97.50%	100.00%	-
P/NAPS	1.82	1.43	1.39	1.56	1.64	1.85	1.84	-0.72%
YoY %	27.27%	2.88%	-10.90%	-4.88%	-11.35%	0.54%	-	-
Horiz. %	98.91%	77.72%	75.54%	84.78%	89.13%	100.54%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 17 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-18 16:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-18 15:55:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-18 15:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-18 15:30:00

TURTLE SYSTEM 20

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

369

HLIND

HONG LEONG INDUSTRIES BHD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

PIE

P.I.E. INDUSTRIAL BHD

258

DNEX

DAGANG NEXCHANGE BERHAD

247

GENTING

GENTING BHD

222

MAYBANK

MALAYAN BANKING BHD

217

PBBANK

PUBLIC BANK BHD

214

Daily Stocks

HSI-CVM

0.15

0.00

218,170,000

BORNOIL

0.005

-0.005

169,371,600

HSI-HUE

0.15

-0.015

164,857,000

INGENIEU

0.14

-0.005

129,293,200

HSI-CVH

0.23

0.00

89,463,000

SENDAI

0.41

+0.035

68,940,300

FITTERS

0.05

0.00

68,426,100

SENDAI-WA

0.205

+0.03

67,086,300

VELESTO

0.27

-0.005

59,377,300

HSI-HSY

0.18

-0.03

49,060,300

More active Stocks

DLADY

33.30

+0.98

59,200

PIE

5.52

+0.58

11,879,600

CRESNDO

3.89

+0.35

1,828,800

MFCB

4.66

+0.32

1,826,600

CHINHIN

4.57

+0.24

266,000

PIE-CK

0.42

+0.17

776,400

F&N

31.40

+0.16

153,200

6.30

+0.15

2,502,300

AJI

19.18

+0.14

13,300

PIE-CL

0.47

+0.12

1,801,100

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

GREATEC

4.45

-0.17

927,700

LPI

11.78

-0.16

181,300

PANAMY

18.88

-0.16

15,500

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

KUAISHO-C17

0.08

-0.12

58,800

HCK

2.14

-0.11

168,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More