[VS] YoY Cumulative Quarter Result on 30-Apr-2022 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 61.15%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 3,438,114 2,909,690 3,061,185 2,360,579 2,947,974 3,078,255 2,297,964 6.94%
PBT 151,198 167,240 273,267 80,304 132,964 151,319 175,851 -2.48%
Tax -41,391 -39,089 -73,398 -23,833 -42,756 -36,866 -53,633 -4.22%
NP 109,807 128,151 199,869 56,471 90,208 114,453 122,218 -1.76%
-
NP to SH 117,836 135,173 203,854 61,744 109,131 112,325 119,513 -0.23%
-
Tax Rate 27.38% 23.37% 26.86% 29.68% 32.16% 24.36% 30.50% -
Total Cost 3,328,307 2,781,539 2,861,316 2,304,108 2,857,766 2,963,802 2,175,746 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 46,171 45,810 60,236 18,536 50,559 46,406 45,876 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 5.19% 6.44% 10.03% 3.79% 7.11% 9.01% 11.81% -
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 89.36 76.22 162.62 127.35 163.26 232.16 195.35 -12.21%
EPS 3.07 3.54 10.85 3.34 6.16 8.80 10.16 -18.07%
DPS 1.20 1.20 3.20 1.00 2.80 3.50 3.90 -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 - 3,828,001
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 88.58 74.97 78.87 60.82 75.95 79.31 59.21 6.94%
EPS 3.04 3.48 5.25 1.59 2.81 2.89 3.08 -0.21%
DPS 1.19 1.18 1.55 0.48 1.30 1.20 1.18 0.14%
NAPS 0.5849 0.541 0.5238 0.4203 0.3954 0.3211 0.2606 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 0.91 1.31 1.71 0.73 0.70 0.97 1.02 -1.88%
P/EPS 26.61 28.24 25.67 27.77 18.86 26.56 19.69 5.14%
EY 3.76 3.54 3.90 3.60 5.30 3.77 5.08 -4.88%
DY 1.47 1.20 1.15 1.08 2.46 1.56 1.95 -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 0.95 1.34 0.86 0.79 0.69 0.61 1.04 -1.49%
P/EPS 27.59 28.81 12.93 30.02 18.53 16.76 19.98 5.52%
EY 3.62 3.47 7.74 3.33 5.40 5.97 5.00 -5.23%
DY 1.42 1.18 2.29 1.00 2.50 2.46 1.92 -4.90%
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