[VS] QoQ TTM Result on 30-Apr-2020 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

23-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

30-Apr-2020 [#3]

Profit Trend

QoQ- -31.61%

YoY- -25.35%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
TTM Result
Revenue	3,374,675	3,195,696	3,243,192	3,390,955	3,775,010	3,937,329	3,978,350	-10.34%
YoY %	5.60%	-1.46%	-4.36%	-10.17%	-4.12%	-1.03%	-	-
Horiz. %	84.83%	80.33%	81.52%	85.24%	94.89%	98.97%	100.00%	-
PBT	218,029	176,298	151,557	121,346	186,458	192,357	174,006	16.14%
YoY %	23.67%	16.32%	24.90%	-34.92%	-3.07%	10.55%	-	-
Horiz. %	125.30%	101.32%	87.10%	69.74%	107.16%	110.55%	100.00%	-
Tax	-65,563	-56,142	-48,871	-43,461	-61,344	-62,937	-62,384	3.35%
YoY %	-16.78%	-14.88%	-12.45%	29.15%	2.53%	-0.89%	-	-
Horiz. %	105.10%	89.99%	78.34%	69.67%	98.33%	100.89%	100.00%	-
NP	152,466	120,156	102,686	77,885	125,114	129,420	111,622	22.99%
YoY %	26.89%	17.01%	31.84%	-37.75%	-3.33%	15.94%	-	-
Horiz. %	136.59%	107.65%	91.99%	69.78%	112.09%	115.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,065	134,468	115,864	110,157	161,061	165,807	157,544	3.14%
YoY %	22.75%	16.06%	5.18%	-31.61%	-2.86%	5.24%	-	-
Horiz. %	104.77%	85.35%	73.54%	69.92%	102.23%	105.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.07%	31.84%	32.25%	35.82%	32.90%	32.72%	35.85%	-
YoY %	-5.56%	-1.27%	-9.97%	8.88%	0.55%	-8.73%	-	-
Horiz. %	83.88%	88.81%	89.96%	99.92%	91.77%	91.27%	100.00%	-
Total Cost	3,222,209	3,075,540	3,140,506	3,313,070	3,649,896	3,807,909	3,866,728	-11.39%
YoY %	4.77%	-2.07%	-5.21%	-9.23%	-4.15%	-1.52%	-	-
Horiz. %	83.33%	79.54%	81.22%	85.68%	94.39%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,012,792	1,798,453	1,705,968	1,631,226	1,684,151	1,652,866	1,595,967	16.64%
YoY %	11.92%	5.42%	4.58%	-3.14%	1.89%	3.57%	-	-
Horiz. %	126.12%	112.69%	106.89%	102.21%	105.53%	103.57%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Dividend
Div	74,723	52,149	48,034	47,382	61,828	79,806	78,600	-3.30%
YoY %	43.29%	8.57%	1.38%	-23.36%	-22.53%	1.53%	-	-
Horiz. %	95.07%	66.35%	61.11%	60.28%	78.66%	101.53%	100.00%	-
Div Payout %	45.27%	38.78%	41.46%	43.01%	38.39%	48.13%	49.89%	-
YoY %	16.74%	-6.46%	-3.60%	12.03%	-20.24%	-3.53%	-	-
Horiz. %	90.74%	77.73%	83.10%	86.21%	76.95%	96.47%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Equity
Net Worth	2,012,792	1,798,453	1,705,968	1,631,226	1,684,151	1,652,866	1,595,967	16.64%
YoY %	11.92%	5.42%	4.58%	-3.14%	1.89%	3.57%	-	-
Horiz. %	126.12%	112.69%	106.89%	102.21%	105.53%	103.57%	100.00%	-
NOSH	1,891,781	1,890,857	1,864,743	1,864,412	1,862,756	1,854,251	1,830,482	2.21%
YoY %	0.05%	1.40%	0.02%	0.09%	0.46%	1.30%	-	-
Horiz. %	103.35%	103.30%	101.87%	101.85%	101.76%	101.30%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Ratio Analysis
NP Margin	4.52%	3.76%	3.17%	2.30%	3.31%	3.29%	2.81%	-
YoY %	20.21%	18.61%	37.83%	-30.51%	0.61%	17.08%	-	-
Horiz. %	160.85%	133.81%	112.81%	81.85%	117.79%	117.08%	100.00%	-
ROE	8.20%	7.48%	6.79%	6.75%	9.56%	10.03%	9.87%	-
YoY %	9.63%	10.16%	0.59%	-29.39%	-4.69%	1.62%	-	-
Horiz. %	83.08%	75.79%	68.79%	68.39%	96.86%	101.62%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Per Share
RPS	179.40	170.58	174.90	182.93	203.98	214.39	219.36	-12.49%
YoY %	5.17%	-2.47%	-4.39%	-10.32%	-4.86%	-2.27%	-	-
Horiz. %	81.78%	77.76%	79.73%	83.39%	92.99%	97.73%	100.00%	-
EPS	8.77	7.18	6.25	5.94	8.70	9.03	8.69	0.61%
YoY %	22.14%	14.88%	5.22%	-31.72%	-3.65%	3.91%	-	-
Horiz. %	100.92%	82.62%	71.92%	68.35%	100.12%	103.91%	100.00%	-
DPS	4.00	2.80	2.60	2.56	3.34	4.35	4.33	-5.12%
YoY %	42.86%	7.69%	1.56%	-23.35%	-23.22%	0.46%	-	-
Horiz. %	92.38%	64.67%	60.05%	59.12%	77.14%	100.46%	100.00%	-
NAPS	1.07	0.96	0.92	0.88	0.91	0.90	0.88	13.85%
YoY %	11.46%	4.35%	4.55%	-3.30%	1.11%	2.27%	-	-
Horiz. %	121.59%	109.09%	104.55%	100.00%	103.41%	102.27%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,864,412
RPS	85.77	81.22	82.42	86.18	95.94	100.06	101.11	-10.34%
YoY %	5.60%	-1.46%	-4.36%	-10.17%	-4.12%	-1.04%	-	-
Horiz. %	84.83%	80.33%	81.52%	85.23%	94.89%	98.96%	100.00%	-
EPS	4.20	3.42	2.94	2.80	4.09	4.21	4.00	3.29%
YoY %	22.81%	16.33%	5.00%	-31.54%	-2.85%	5.25%	-	-
Horiz. %	105.00%	85.50%	73.50%	70.00%	102.25%	105.25%	100.00%	-
DPS	1.90	1.33	1.22	1.20	1.57	2.03	2.00	-3.34%
YoY %	42.86%	9.02%	1.67%	-23.57%	-22.66%	1.50%	-	-
Horiz. %	95.00%	66.50%	61.00%	60.00%	78.50%	101.50%	100.00%	-
NAPS	0.5115	0.4571	0.4336	0.4146	0.428	0.4201	0.4056	16.64%
YoY %	11.90%	5.42%	4.58%	-3.13%	1.88%	3.57%	-	-
Horiz. %	126.11%	112.70%	106.90%	102.22%	105.52%	103.57%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	-
Price	2.74	2.34	1.39	0.925	1.35	1.40	1.20	-
P/RPS	1.53	1.37	0.79	0.51	0.66	0.65	0.55	97.18%
YoY %	11.68%	73.42%	54.90%	-22.73%	1.54%	18.18%	-	-
Horiz. %	278.18%	249.09%	143.64%	92.73%	120.00%	118.18%	100.00%	-
P/EPS	31.23	32.60	22.25	15.57	15.51	15.51	13.81	71.86%
YoY %	-4.20%	46.52%	42.90%	0.39%	0.00%	12.31%	-	-
Horiz. %	226.14%	236.06%	161.12%	112.74%	112.31%	112.31%	100.00%	-
EY	3.20	3.07	4.50	6.42	6.45	6.45	7.24	-41.83%
YoY %	4.23%	-31.78%	-29.91%	-0.47%	0.00%	-10.91%	-	-
Horiz. %	44.20%	42.40%	62.15%	88.67%	89.09%	89.09%	100.00%	-
DY	1.46	1.20	1.87	2.76	2.47	3.10	3.61	-45.16%
YoY %	21.67%	-35.83%	-32.25%	11.74%	-20.32%	-14.13%	-	-
Horiz. %	40.44%	33.24%	51.80%	76.45%	68.42%	85.87%	100.00%	-
P/NAPS	2.56	2.44	1.51	1.05	1.48	1.56	1.36	52.16%
YoY %	4.92%	61.59%	43.81%	-29.05%	-5.13%	14.71%	-	-
Horiz. %	188.24%	179.41%	111.03%	77.21%	108.82%	114.71%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Announcement Date
Date	30/03/21	17/12/20	28/09/20	23/06/20	26/03/20	12/12/19	26/09/19	-
Price	2.83	2.63	2.16	1.00	0.725	1.32	1.37	-
P/RPS	1.58	1.54	1.23	0.55	0.36	0.62	0.62	86.04%
YoY %	2.60%	25.20%	123.64%	52.78%	-41.94%	0.00%	-	-
Horiz. %	254.84%	248.39%	198.39%	88.71%	58.06%	100.00%	100.00%	-
P/EPS	32.25	36.64	34.57	16.83	8.33	14.62	15.77	60.76%
YoY %	-11.98%	5.99%	105.41%	102.04%	-43.02%	-7.29%	-	-
Horiz. %	204.50%	232.34%	219.21%	106.72%	52.82%	92.71%	100.00%	-
EY	3.10	2.73	2.89	5.94	12.00	6.84	6.34	-37.80%
YoY %	13.55%	-5.54%	-51.35%	-50.50%	75.44%	7.89%	-	-
Horiz. %	48.90%	43.06%	45.58%	93.69%	189.27%	107.89%	100.00%	-
DY	1.41	1.06	1.20	2.56	4.61	3.29	3.16	-41.46%
YoY %	33.02%	-11.67%	-53.12%	-44.47%	40.12%	4.11%	-	-
Horiz. %	44.62%	33.54%	37.97%	81.01%	145.89%	104.11%	100.00%	-
P/NAPS	2.64	2.74	2.35	1.14	0.80	1.47	1.56	41.78%
YoY %	-3.65%	16.60%	106.14%	42.50%	-45.58%	-5.77%	-	-
Horiz. %	169.23%	175.64%	150.64%	73.08%	51.28%	94.23%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos