[VS] YoY Annualized Quarter Result on 30-Apr-2019 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

25-Jun-2019

Admission Sponsor

Sponsor

Financial Year

31-Jul-2019

Quarter

30-Apr-2019 [#3]

Profit Trend

QoQ- -6.43%

YoY- -2.84%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Annualized Quarter Result
Revenue	3,879,586	4,081,580	3,147,438	3,930,632	4,104,340	3,063,952	2,161,896	10.23%
YoY %	-4.95%	29.68%	-19.93%	-4.23%	33.96%	41.73%	-	-
Horiz. %	179.45%	188.80%	145.59%	181.81%	189.85%	141.73%	100.00%	-
PBT	222,986	364,356	107,072	177,285	201,758	234,468	177,345	3.88%
YoY %	-38.80%	240.29%	-39.60%	-12.13%	-13.95%	32.21%	-	-
Horiz. %	125.74%	205.45%	60.37%	99.97%	113.77%	132.21%	100.00%	-
Tax	-52,118	-97,864	-31,777	-57,008	-49,154	-71,510	-37,933	5.43%
YoY %	46.74%	-207.97%	44.26%	-15.98%	31.26%	-88.52%	-	-
Horiz. %	137.39%	257.99%	83.77%	150.29%	129.58%	188.52%	100.00%	-
NP	170,868	266,492	75,294	120,277	152,604	162,957	139,412	3.44%
YoY %	-35.88%	253.94%	-37.40%	-21.18%	-6.35%	16.89%	-	-
Horiz. %	122.56%	191.15%	54.01%	86.27%	109.46%	116.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,230	271,805	82,325	145,508	149,766	159,350	142,645	3.97%
YoY %	-33.69%	230.16%	-43.42%	-2.84%	-6.01%	11.71%	-	-
Horiz. %	126.35%	190.55%	57.71%	102.01%	104.99%	111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.37%	26.86%	29.68%	32.16%	24.36%	30.50%	21.39%	-
YoY %	-12.99%	-9.50%	-7.71%	32.02%	-20.13%	42.59%	-	-
Horiz. %	109.26%	125.57%	138.76%	150.35%	113.88%	142.59%	100.00%	-
Total Cost	3,708,718	3,815,088	3,072,144	3,810,354	3,951,736	2,900,994	2,022,484	10.62%
YoY %	-2.79%	24.18%	-19.37%	-3.58%	36.22%	43.44%	-	-
Horiz. %	183.37%	188.63%	151.90%	188.40%	195.39%	143.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,099,632	2,032,995	1,631,226	1,534,829	1,246,345	1,011,625	857,726	16.08%
YoY %	3.28%	24.63%	6.28%	23.15%	23.20%	17.94%	-	-
Horiz. %	244.79%	237.02%	190.18%	178.94%	145.31%	117.94%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Dividend
Div	61,080	80,315	24,715	67,412	61,875	61,168	47,909	4.12%
YoY %	-23.95%	224.96%	-63.34%	8.95%	1.16%	27.68%	-	-
Horiz. %	127.49%	167.64%	51.59%	140.71%	129.15%	127.68%	100.00%	-
Div Payout %	33.89%	29.55%	30.02%	46.33%	41.31%	38.39%	33.59%	-
YoY %	14.69%	-1.57%	-35.20%	12.15%	7.61%	14.29%	-	-
Horiz. %	100.89%	87.97%	89.37%	137.93%	122.98%	114.29%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Equity
Net Worth	2,099,632	2,032,995	1,631,226	1,534,829	1,246,345	1,011,625	857,726	16.08%
YoY %	3.28%	24.63%	6.28%	23.15%	23.20%	17.94%	-	-
Horiz. %	244.79%	237.02%	190.18%	178.94%	145.31%	117.94%	100.00%	-
NOSH	3,828,001	1,893,153	1,864,412	1,816,352	1,333,533	1,176,309	1,159,089	22.02%
YoY %	102.20%	1.54%	2.65%	36.21%	13.37%	1.49%	-	-
Horiz. %	330.26%	163.33%	160.85%	156.71%	115.05%	101.49%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Ratio Analysis
NP Margin	4.40%	6.53%	2.39%	3.06%	3.72%	5.32%	6.45%	-
YoY %	-32.62%	173.22%	-21.90%	-17.74%	-30.08%	-17.52%	-	-
Horiz. %	68.22%	101.24%	37.05%	47.44%	57.67%	82.48%	100.00%	-
ROE	8.58%	13.37%	5.05%	9.48%	12.02%	15.75%	16.63%	-
YoY %	-35.83%	164.75%	-46.73%	-21.13%	-23.68%	-5.29%	-	-
Horiz. %	51.59%	80.40%	30.37%	57.01%	72.28%	94.71%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Per Share
RPS	101.63	216.83	169.80	217.68	309.55	260.47	186.52	-9.62%
YoY %	-53.13%	27.70%	-22.00%	-29.68%	18.84%	39.65%	-	-
Horiz. %	54.49%	116.25%	91.04%	116.71%	165.96%	139.65%	100.00%	-
EPS	4.72	14.47	4.45	8.21	11.73	13.55	12.31	-14.75%
YoY %	-67.38%	225.17%	-45.80%	-30.01%	-13.43%	10.07%	-	-
Horiz. %	38.34%	117.55%	36.15%	66.69%	95.29%	110.07%	100.00%	-
DPS	1.60	4.27	1.33	3.73	4.67	5.20	4.13	-14.61%
YoY %	-62.53%	221.05%	-64.34%	-20.13%	-10.19%	25.91%	-	-
Horiz. %	38.74%	103.39%	32.20%	90.31%	113.08%	125.91%	100.00%	-
NAPS	0.55	1.08	0.88	0.85	0.94	0.86	0.74	-4.82%
YoY %	-49.07%	22.73%	3.53%	-9.57%	9.30%	16.22%	-	-
Horiz. %	74.32%	145.95%	118.92%	114.86%	127.03%	116.22%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,816,352
RPS	98.60	103.73	79.99	99.89	104.31	77.87	54.94	10.23%
YoY %	-4.95%	29.68%	-19.92%	-4.24%	33.95%	41.74%	-	-
Horiz. %	179.47%	188.81%	145.60%	181.82%	189.86%	141.74%	100.00%	-
EPS	4.58	6.91	2.09	3.70	3.81	4.05	3.63	3.94%
YoY %	-33.72%	230.62%	-43.51%	-2.89%	-5.93%	11.57%	-	-
Horiz. %	126.17%	190.36%	57.58%	101.93%	104.96%	111.57%	100.00%	-
DPS	1.55	2.04	0.63	1.71	1.57	1.55	1.22	4.06%
YoY %	-24.02%	223.81%	-63.16%	8.92%	1.29%	27.05%	-	-
Horiz. %	127.05%	167.21%	51.64%	140.16%	128.69%	127.05%	100.00%	-
NAPS	0.5336	0.5167	0.4146	0.3901	0.3168	0.2571	0.218	16.08%
YoY %	3.27%	24.63%	6.28%	23.14%	23.22%	17.94%	-	-
Horiz. %	244.77%	237.02%	190.18%	178.94%	145.32%	117.94%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	-
Price	1.00	2.78	0.925	1.14	2.25	2.00	1.21	-
P/RPS	0.98	1.28	0.54	0.52	0.73	0.77	0.65	7.07%
YoY %	-23.44%	137.04%	3.85%	-28.77%	-5.19%	18.46%	-	-
Horiz. %	150.77%	196.92%	83.08%	80.00%	112.31%	118.46%	100.00%	-
P/EPS	21.18	19.25	20.83	14.15	19.92	14.76	9.83	13.64%
YoY %	10.03%	-7.59%	47.21%	-28.97%	34.96%	50.15%	-	-
Horiz. %	215.46%	195.83%	211.90%	143.95%	202.64%	150.15%	100.00%	-
EY	4.72	5.19	4.80	7.07	5.02	6.77	10.17	-12.00%
YoY %	-9.06%	8.13%	-32.11%	40.84%	-25.85%	-33.43%	-	-
Horiz. %	46.41%	51.03%	47.20%	69.52%	49.36%	66.57%	100.00%	-
DY	1.60	1.53	1.44	3.27	2.07	2.60	3.42	-11.88%
YoY %	4.58%	6.25%	-55.96%	57.97%	-20.38%	-23.98%	-	-
Horiz. %	46.78%	44.74%	42.11%	95.61%	60.53%	76.02%	100.00%	-
P/NAPS	1.82	2.57	1.05	1.34	2.39	2.33	1.64	1.75%
YoY %	-29.18%	144.76%	-21.64%	-43.93%	2.58%	42.07%	-	-
Horiz. %	110.98%	156.71%	64.02%	81.71%	145.73%	142.07%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	24/06/22	15/06/21	23/06/20	25/06/19	28/06/18	13/06/17	29/06/16	-
Price	1.02	1.40	1.00	1.12	1.42	2.03	1.19	-
P/RPS	1.00	0.65	0.59	0.51	0.46	0.78	0.64	7.71%
YoY %	53.85%	10.17%	15.69%	10.87%	-41.03%	21.88%	-	-
Horiz. %	156.25%	101.56%	92.19%	79.69%	71.88%	121.88%	100.00%	-
P/EPS	21.60	9.70	22.52	13.90	12.57	14.99	9.67	14.32%
YoY %	122.68%	-56.93%	62.01%	10.58%	-16.14%	55.02%	-	-
Horiz. %	223.37%	100.31%	232.89%	143.74%	129.99%	155.02%	100.00%	-
EY	4.63	10.31	4.44	7.19	7.95	6.67	10.34	-12.52%
YoY %	-55.09%	132.21%	-38.25%	-9.56%	19.19%	-35.49%	-	-
Horiz. %	44.78%	99.71%	42.94%	69.54%	76.89%	64.51%	100.00%	-
DY	1.57	3.05	1.33	3.33	3.29	2.56	3.47	-12.37%
YoY %	-48.52%	129.32%	-60.06%	1.22%	28.52%	-26.22%	-	-
Horiz. %	45.24%	87.90%	38.33%	95.97%	94.81%	73.78%	100.00%	-
P/NAPS	1.85	1.30	1.14	1.32	1.51	2.36	1.61	2.34%
YoY %	42.31%	14.04%	-13.64%	-12.58%	-36.02%	46.58%	-	-
Horiz. %	114.91%	80.75%	70.81%	81.99%	93.79%	146.58%	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