[VS] YoY Annual (Unaudited) Result on 31-Jul-2024 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
24-Sep-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2024
Quarter
31-Jul-2024 [#4]
Profit Trend
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 4,248,052 4,599,783 3,914,059 4,002,302 3,243,192 3,978,350 4,089,191 0.63%
PBT 268,517 245,643 201,414 329,130 151,557 174,006 176,367 7.25%
Tax -31,881 -71,197 -51,515 -87,526 -48,871 -62,384 -38,133 -2.93%
NP 236,636 174,446 149,899 241,604 102,686 111,622 138,234 9.36%
-
NP to SH 246,067 183,920 169,743 245,338 115,864 157,544 150,766 8.49%
-
Tax Rate 11.87% 28.98% 25.58% 26.59% 32.25% 35.85% 21.62% -
Total Cost 4,011,416 4,425,337 3,764,160 3,760,698 3,140,506 3,866,728 3,950,957 0.25%
-
Net Worth 2,272,176 2,149,217 2,180,207 2,056,991 1,705,968 1,595,967 1,411,976 8.24%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 84,725 84,433 76,498 159,988 48,212 79,798 79,003 1.17%
Div Payout % 34.43% 45.91% 45.07% 65.21% 41.61% 50.65% 52.40% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 2,272,176 2,149,217 2,180,207 2,056,991 1,705,968 1,595,967 1,411,976 8.24%
NOSH 3,930,384 3,868,137 3,839,521 3,819,674 1,864,743 1,830,482 1,697,150 15.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 5.57% 3.79% 3.83% 6.04% 3.17% 2.81% 3.38% -
ROE 10.83% 8.56% 7.79% 11.93% 6.79% 9.87% 10.68% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 110.31 119.85 102.33 105.07 174.90 219.36 243.27 -12.33%
EPS 6.41 4.79 4.45 6.50 6.27 8.84 9.27 -5.95%
DPS 2.20 2.20 2.00 4.20 2.60 4.40 4.70 -11.87%
NAPS 0.59 0.56 0.57 0.54 0.92 0.88 0.84 -5.71%
Adjusted Per Share Value based on latest NOSH - 3,930,384
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 107.96 116.90 99.47 101.72 82.42 101.11 103.92 0.63%
EPS 6.25 4.67 4.31 6.24 2.94 4.00 3.83 8.49%
DPS 2.15 2.15 1.94 4.07 1.23 2.03 2.01 1.12%
NAPS 0.5775 0.5462 0.5541 0.5228 0.4336 0.4056 0.3588 8.24%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 1.21 0.895 1.01 1.38 1.39 1.20 1.68 -
P/RPS 1.10 0.75 0.99 1.31 0.79 0.55 0.69 8.07%
P/EPS 18.94 18.68 22.76 21.43 22.25 13.81 18.73 0.18%
EY 5.28 5.35 4.39 4.67 4.50 7.24 5.34 -0.18%
DY 1.82 2.46 1.98 3.04 1.87 3.67 2.80 -6.92%
P/NAPS 2.05 1.60 1.77 2.56 1.51 1.36 2.00 0.41%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 24/09/24 26/09/23 27/09/22 24/09/21 28/09/20 26/09/19 25/09/18 -
Price 1.11 1.02 0.935 1.70 2.16 1.37 1.62 -
P/RPS 1.01 0.85 0.91 1.62 1.23 0.62 0.67 7.07%
P/EPS 17.37 21.28 21.07 26.40 34.57 15.77 18.06 -0.64%
EY 5.76 4.70 4.75 3.79 2.89 6.34 5.54 0.65%
DY 1.98 2.16 2.14 2.47 1.20 3.21 2.90 -6.15%
P/NAPS 1.88 1.82 1.64 3.15 2.35 1.56 1.93 -0.43%

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