[VS] YoY Annualized Quarter Result on 30-Apr-2021 [#3]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

15-Jun-2021

Admission Sponsor

Sponsor

Financial Year

31-Jul-2021

Quarter

30-Apr-2021 [#3]

Profit Trend

QoQ- 4.16%

YoY- 230.16%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Annualized Quarter Result
Revenue	4,078,180	4,584,152	3,879,586	4,081,580	3,147,438	3,930,632	4,104,340	-0.10%
YoY %	-11.04%	18.16%	-4.95%	29.68%	-19.93%	-4.23%	-	-
Horiz. %	99.36%	111.69%	94.52%	99.45%	76.69%	95.77%	100.00%	-
PBT	204,502	201,597	222,986	364,356	107,072	177,285	201,758	0.22%
YoY %	1.44%	-9.59%	-38.80%	240.29%	-39.60%	-12.13%	-	-
Horiz. %	101.36%	99.92%	110.52%	180.59%	53.07%	87.87%	100.00%	-
Tax	-58,828	-55,188	-52,118	-97,864	-31,777	-57,008	-49,154	3.03%
YoY %	-6.60%	-5.89%	46.74%	-207.97%	44.26%	-15.98%	-	-
Horiz. %	119.68%	112.28%	106.03%	199.10%	64.65%	115.98%	100.00%	-
NP	145,674	146,409	170,868	266,492	75,294	120,277	152,604	-0.77%
YoY %	-0.50%	-14.31%	-35.88%	253.94%	-37.40%	-21.18%	-	-
Horiz. %	95.46%	95.94%	111.97%	174.63%	49.34%	78.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,210	157,114	180,230	271,805	82,325	145,508	149,766	1.02%
YoY %	1.33%	-12.83%	-33.69%	230.16%	-43.42%	-2.84%	-	-
Horiz. %	106.31%	104.91%	120.34%	181.49%	54.97%	97.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.77%	27.38%	23.37%	26.86%	29.68%	32.16%	24.36%	-
YoY %	5.08%	17.16%	-12.99%	-9.50%	-7.71%	32.02%	-	-
Horiz. %	118.10%	112.40%	95.94%	110.26%	121.84%	132.02%	100.00%	-
Total Cost	3,932,505	4,437,742	3,708,718	3,815,088	3,072,144	3,810,354	3,951,736	-0.08%
YoY %	-11.39%	19.66%	-2.79%	24.18%	-19.37%	-3.58%	-	-
Horiz. %	99.51%	112.30%	93.85%	96.54%	77.74%	96.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,226,901	2,270,108	2,099,632	2,032,995	1,631,226	1,534,829	1,246,345	10.14%
YoY %	-1.90%	8.12%	3.28%	24.63%	6.28%	23.15%	-	-
Horiz. %	178.67%	182.14%	168.46%	163.12%	130.88%	123.15%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Dividend
Div	51,193	61,562	61,080	80,315	24,715	67,412	61,875	-3.10%
YoY %	-16.84%	0.79%	-23.95%	224.96%	-63.34%	8.95%	-	-
Horiz. %	82.74%	99.49%	98.72%	129.80%	39.94%	108.95%	100.00%	-
Div Payout %	32.15%	39.18%	33.89%	29.55%	30.02%	46.33%	41.31%	-
YoY %	-17.94%	15.61%	14.69%	-1.57%	-35.20%	12.15%	-	-
Horiz. %	77.83%	94.84%	82.04%	71.53%	72.67%	112.15%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Equity
Net Worth	2,226,901	2,270,108	2,099,632	2,032,995	1,631,226	1,534,829	1,246,345	10.14%
YoY %	-1.90%	8.12%	3.28%	24.63%	6.28%	23.15%	-	-
Horiz. %	178.67%	182.14%	168.46%	163.12%	130.88%	123.15%	100.00%	-
NOSH	3,839,485	3,858,163	3,828,001	1,893,153	1,864,412	1,816,352	1,333,533	19.25%
YoY %	-0.48%	0.79%	102.20%	1.54%	2.65%	36.21%	-	-
Horiz. %	287.92%	289.32%	287.06%	141.97%	139.81%	136.21%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Ratio Analysis
NP Margin	3.57%	3.19%	4.40%	6.53%	2.39%	3.06%	3.72%	-
YoY %	11.91%	-27.50%	-32.62%	173.22%	-21.90%	-17.74%	-	-
Horiz. %	95.97%	85.75%	118.28%	175.54%	64.25%	82.26%	100.00%	-
ROE	7.15%	6.92%	8.58%	13.37%	5.05%	9.48%	12.02%	-
YoY %	3.32%	-19.35%	-35.83%	164.75%	-46.73%	-21.13%	-	-
Horiz. %	59.48%	57.57%	71.38%	111.23%	42.01%	78.87%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Per Share
RPS	106.22	119.14	101.63	216.83	169.80	217.68	309.55	-16.31%
YoY %	-10.84%	17.23%	-53.13%	27.70%	-22.00%	-29.68%	-	-
Horiz. %	34.31%	38.49%	32.83%	70.05%	54.85%	70.32%	100.00%	-
EPS	4.15	4.09	4.72	14.47	4.45	8.21	11.73	-15.88%
YoY %	1.47%	-13.35%	-67.38%	225.17%	-45.80%	-30.01%	-	-
Horiz. %	35.38%	34.87%	40.24%	123.36%	37.94%	69.99%	100.00%	-
DPS	1.33	1.60	1.60	4.27	1.33	3.73	4.67	-18.87%
YoY %	-16.87%	0.00%	-62.53%	221.05%	-64.34%	-20.13%	-	-
Horiz. %	28.48%	34.26%	34.26%	91.43%	28.48%	79.87%	100.00%	-
NAPS	0.58	0.59	0.55	1.08	0.88	0.85	0.94	-7.72%
YoY %	-1.69%	7.27%	-49.07%	22.73%	3.53%	-9.57%	-	-
Horiz. %	61.70%	62.77%	58.51%	114.89%	93.62%	90.43%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,893,153
RPS	103.66	116.52	98.61	103.75	80.00	99.91	104.32	-0.10%
YoY %	-11.04%	18.16%	-4.95%	29.69%	-19.93%	-4.23%	-	-
Horiz. %	99.37%	111.69%	94.53%	99.45%	76.69%	95.77%	100.00%	-
EPS	4.05	3.99	4.58	6.91	2.09	3.70	3.81	1.02%
YoY %	1.50%	-12.88%	-33.72%	230.62%	-43.51%	-2.89%	-	-
Horiz. %	106.30%	104.72%	120.21%	181.36%	54.86%	97.11%	100.00%	-
DPS	1.30	1.56	1.55	2.04	0.63	1.71	1.57	-3.09%
YoY %	-16.67%	0.65%	-24.02%	223.81%	-63.16%	8.92%	-	-
Horiz. %	82.80%	99.36%	98.73%	129.94%	40.13%	108.92%	100.00%	-
NAPS	0.566	0.577	0.5337	0.5167	0.4146	0.3901	0.3168	10.14%
YoY %	-1.91%	8.11%	3.29%	24.63%	6.28%	23.14%	-	-
Horiz. %	178.66%	182.13%	168.47%	163.10%	130.87%	123.14%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/24	28/04/23	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	-
Price	0.91	0.815	1.00	2.78	0.925	1.14	2.25	-
P/RPS	0.86	0.68	0.98	1.28	0.54	0.52	0.73	2.76%
YoY %	26.47%	-30.61%	-23.44%	137.04%	3.85%	-28.77%	-	-
Horiz. %	117.81%	93.15%	134.25%	175.34%	73.97%	71.23%	100.00%	-
P/EPS	21.95	19.96	21.18	19.25	20.83	14.15	19.92	1.62%
YoY %	9.97%	-5.76%	10.03%	-7.59%	47.21%	-28.97%	-	-
Horiz. %	110.19%	100.20%	106.33%	96.64%	104.57%	71.03%	100.00%	-
EY	4.56	5.01	4.72	5.19	4.80	7.07	5.02	-1.58%
YoY %	-8.98%	6.14%	-9.06%	8.13%	-32.11%	40.84%	-	-
Horiz. %	90.84%	99.80%	94.02%	103.39%	95.62%	140.84%	100.00%	-
DY	1.47	1.96	1.60	1.53	1.44	3.27	2.07	-5.54%
YoY %	-25.00%	22.50%	4.58%	6.25%	-55.96%	57.97%	-	-
Horiz. %	71.01%	94.69%	77.29%	73.91%	69.57%	157.97%	100.00%	-
P/NAPS	1.57	1.38	1.82	2.57	1.05	1.34	2.39	-6.75%
YoY %	13.77%	-24.18%	-29.18%	144.76%	-21.64%	-43.93%	-	-
Horiz. %	65.69%	57.74%	76.15%	107.53%	43.93%	56.07%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Price Multiplier on Announcement Date
Date	19/06/24	15/06/23	24/06/22	15/06/21	23/06/20	25/06/19	28/06/18	-
Price	1.15	0.845	1.02	1.40	1.00	1.12	1.42	-
P/RPS	1.08	0.71	1.00	0.65	0.59	0.51	0.46	15.27%
YoY %	52.11%	-29.00%	53.85%	10.17%	15.69%	10.87%	-	-
Horiz. %	234.78%	154.35%	217.39%	141.30%	128.26%	110.87%	100.00%	-
P/EPS	27.73	20.69	21.60	9.70	22.52	13.90	12.57	14.08%
YoY %	34.03%	-4.21%	122.68%	-56.93%	62.01%	10.58%	-	-
Horiz. %	220.60%	164.60%	171.84%	77.17%	179.16%	110.58%	100.00%	-
EY	3.61	4.83	4.63	10.31	4.44	7.19	7.95	-12.31%
YoY %	-25.26%	4.32%	-55.09%	132.21%	-38.25%	-9.56%	-	-
Horiz. %	45.41%	60.75%	58.24%	129.69%	55.85%	90.44%	100.00%	-
DY	1.16	1.89	1.57	3.05	1.33	3.33	3.29	-15.93%
YoY %	-38.62%	20.38%	-48.52%	129.32%	-60.06%	1.22%	-	-
Horiz. %	35.26%	57.45%	47.72%	92.71%	40.43%	101.22%	100.00%	-
P/NAPS	1.98	1.43	1.85	1.30	1.14	1.32	1.51	4.61%
YoY %	38.46%	-22.70%	42.31%	14.04%	-13.64%	-12.58%	-	-
Horiz. %	131.13%	94.70%	122.52%	86.09%	75.50%	87.42%	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