[VS] YoY Annualized Quarter 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- -49.35%
YoY- -43.42%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 4,584,152 3,879,586 4,081,580 3,147,438 3,930,632 4,104,340 3,063,952 6.94%
PBT 201,597 222,986 364,356 107,072 177,285 201,758 234,468 -2.48%
Tax -55,188 -52,118 -97,864 -31,777 -57,008 -49,154 -71,510 -4.22%
NP 146,409 170,868 266,492 75,294 120,277 152,604 162,957 -1.76%
-
NP to SH 157,114 180,230 271,805 82,325 145,508 149,766 159,350 -0.23%
-
Tax Rate 27.38% 23.37% 26.86% 29.68% 32.16% 24.36% 30.50% -
Total Cost 4,437,742 3,708,718 3,815,088 3,072,144 3,810,354 3,951,736 2,900,994 7.33%
-
Net Worth 2,270,108 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,011,625 14.41%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 61,562 61,080 80,315 24,715 67,412 61,875 61,168 0.10%
Div Payout % 39.18% 33.89% 29.55% 30.02% 46.33% 41.31% 38.39% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 2,270,108 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,011,625 14.41%
NOSH 3,858,163 3,828,001 1,893,153 1,864,412 1,816,352 1,333,533 1,176,309 21.88%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 3.19% 4.40% 6.53% 2.39% 3.06% 3.72% 5.32% -
ROE 6.92% 8.58% 13.37% 5.05% 9.48% 12.02% 15.75% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 119.14 101.63 216.83 169.80 217.68 309.55 260.47 -12.21%
EPS 4.09 4.72 14.47 4.45 8.21 11.73 13.55 -18.09%
DPS 1.60 1.60 4.27 1.33 3.73 4.67 5.20 -17.82%
NAPS 0.59 0.55 1.08 0.88 0.85 0.94 0.86 -6.08%
Adjusted Per Share Value based on latest NOSH - 1,864,412
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 116.52 98.61 103.75 80.00 99.91 104.32 77.88 6.94%
EPS 3.99 4.58 6.91 2.09 3.70 3.81 4.05 -0.24%
DPS 1.56 1.55 2.04 0.63 1.71 1.57 1.55 0.10%
NAPS 0.577 0.5337 0.5167 0.4146 0.3901 0.3168 0.2571 14.41%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.815 1.00 2.78 0.925 1.14 2.25 2.00 -
P/RPS 0.68 0.98 1.28 0.54 0.52 0.73 0.77 -2.04%
P/EPS 19.96 21.18 19.25 20.83 14.15 19.92 14.76 5.15%
EY 5.01 4.72 5.19 4.80 7.07 5.02 6.77 -4.89%
DY 1.96 1.60 1.53 1.44 3.27 2.07 2.60 -4.59%
P/NAPS 1.38 1.82 2.57 1.05 1.34 2.39 2.33 -8.35%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 15/06/23 24/06/22 15/06/21 23/06/20 25/06/19 28/06/18 13/06/17 -
Price 0.845 1.02 1.40 1.00 1.12 1.42 2.03 -
P/RPS 0.71 1.00 0.65 0.59 0.51 0.46 0.78 -1.55%
P/EPS 20.69 21.60 9.70 22.52 13.90 12.57 14.99 5.51%
EY 4.83 4.63 10.31 4.44 7.19 7.95 6.67 -5.23%
DY 1.89 1.57 3.05 1.33 3.33 3.29 2.56 -4.92%
P/NAPS 1.43 1.85 1.30 1.14 1.32 1.51 2.36 -8.00%

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
Post a Comment