[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	99.95	105.16	81.09	101.27	105.74	78.94	55.70	10.23%
YoY %	-4.95%	29.68%	-19.93%	-4.23%	33.95%	41.72%	-	-
Horiz. %	179.44%	188.80%	145.58%	181.81%	189.84%	141.72%	100.00%	-
EPS	4.64	7.00	2.12	3.75	3.86	4.11	3.68	3.93%
YoY %	-33.71%	230.19%	-43.47%	-2.85%	-6.08%	11.68%	-	-
Horiz. %	126.09%	190.22%	57.61%	101.90%	104.89%	111.68%	100.00%	-
DPS	1.57	2.07	0.64	1.74	1.59	1.58	1.23	4.14%
YoY %	-24.15%	223.44%	-63.22%	9.43%	0.63%	28.46%	-	-
Horiz. %	127.64%	168.29%	52.03%	141.46%	129.27%	128.46%	100.00%	-
NAPS	0.541	0.5238	0.4203	0.3954	0.3211	0.2606	0.221	16.08%
YoY %	3.28%	24.63%	6.30%	23.14%	23.22%	17.92%	-	-
Horiz. %	244.80%	237.01%	190.18%	178.91%	145.29%	117.92%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

242

CAPITALA

CAPITAL A BERHAD

230

PBBANK

PUBLIC BANK BHD

188

DNEX

DAGANG NEXCHANGE BERHAD

187

YTL

YTL CORPORATION BHD

158

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

EPICON

0.44

-0.03

22,308,700

INGENIEU

0.13

0.00

19,422,300

TWL

0.03

0.00

14,633,000

BSLCORP-OR

0.005

0.00

12,469,600

PASUKGB

0.18

+0.04

11,537,500

MINETEC

0.155

+0.005

11,047,400

ICONIC-WA

0.04

0.00

10,514,000

More active Stocks

AJI

20.70

+0.96

265,600

PANAMY

19.20

+0.22

1,200

TENAGA

12.20

+0.18

696,100

HSI-CVH

0.90

+0.15

52,200

YTLPOWR

4.74

+0.13

2,443,100

UTDPLT

25.42

+0.12

27,200

HSI-CVR

1.25

+0.12

9,000

BURSA

7.68

+0.10

165,400

DLADY

33.80

+0.10

1,500

KHIND

2.75

+0.10

100

More gainer Stocks

HSI-HWB

0.21

-0.26

10,000

APOLLO

6.80

-0.24

68,600

GESHEN

4.06

-0.13

9,800

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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