[VS] YoY Cumulative Quarter Result on 31-Jan-2019 [#2]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

26-Mar-2019

Admission Sponsor

Sponsor

Financial Year

31-Jul-2019

Quarter

31-Jan-2019 [#2]

Profit Trend

QoQ- 95.31%

YoY- -14.81%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Cumulative Result
Revenue	1,982,102	1,986,407	1,854,924	2,058,264	2,198,444	1,443,856	1,113,578	10.07%
YoY %	-0.22%	7.09%	-9.88%	-6.38%	52.26%	29.66%	-	-
Horiz. %	177.99%	178.38%	166.57%	184.83%	197.42%	129.66%	100.00%	-
PBT	104,358	173,651	107,179	94,727	122,921	106,050	110,671	-0.97%
YoY %	-39.90%	62.02%	13.15%	-22.94%	15.91%	-4.18%	-	-
Horiz. %	94.30%	156.91%	96.84%	85.59%	111.07%	95.82%	100.00%	-
Tax	-24,297	-46,203	-29,511	-30,551	-30,108	-33,840	-23,873	0.29%
YoY %	47.41%	-56.56%	3.40%	-1.47%	11.03%	-41.75%	-	-
Horiz. %	101.78%	193.54%	123.62%	127.97%	126.12%	141.75%	100.00%	-
NP	80,061	127,448	77,668	64,176	92,813	72,210	86,798	-1.33%
YoY %	-37.18%	64.09%	21.02%	-30.85%	28.53%	-16.81%	-	-
Horiz. %	92.24%	146.83%	89.48%	73.94%	106.93%	83.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,879	130,471	81,270	77,753	91,270	69,014	87,677	-0.73%
YoY %	-35.71%	60.54%	4.52%	-14.81%	32.25%	-21.29%	-	-
Horiz. %	95.67%	148.81%	92.69%	88.68%	104.10%	78.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	26.61%	27.53%	32.25%	24.49%	31.91%	21.57%	-
YoY %	-12.51%	-3.34%	-14.64%	31.69%	-23.25%	47.94%	-	-
Horiz. %	107.93%	123.37%	127.63%	149.51%	113.54%	147.94%	100.00%	-
Total Cost	1,902,041	1,858,959	1,777,256	1,994,088	2,105,631	1,371,646	1,026,780	10.81%
YoY %	2.32%	4.60%	-10.87%	-5.30%	53.51%	33.59%	-	-
Horiz. %	185.24%	181.05%	173.09%	194.21%	205.07%	133.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,099,320	2,012,792	1,684,151	1,564,100	1,205,245	984,240	855,949	16.11%
YoY %	4.30%	19.51%	7.68%	29.77%	22.45%	14.99%	-	-
Horiz. %	245.26%	235.15%	196.76%	182.73%	140.81%	114.99%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	30,535	45,146	18,507	35,956	38,465	28,121	26,603	2.32%
YoY %	-32.36%	143.94%	-48.53%	-6.52%	36.78%	5.71%	-	-
Horiz. %	114.78%	169.70%	69.57%	135.16%	144.59%	105.71%	100.00%	-
Div Payout %	36.40%	34.60%	22.77%	46.24%	42.14%	40.75%	30.34%	-
YoY %	5.20%	51.95%	-50.76%	9.73%	3.41%	34.31%	-	-
Horiz. %	119.97%	114.04%	75.05%	152.41%	138.89%	134.31%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	2,099,320	2,012,792	1,684,151	1,564,100	1,205,245	984,240	855,949	16.11%
YoY %	4.30%	19.51%	7.68%	29.77%	22.45%	14.99%	-	-
Horiz. %	245.26%	235.15%	196.76%	182.73%	140.81%	114.99%	100.00%	-
NOSH	3,827,808	1,891,781	1,862,756	1,815,031	1,311,365	1,171,714	1,156,688	22.05%
YoY %	102.34%	1.56%	2.63%	38.41%	11.92%	1.30%	-	-
Horiz. %	330.93%	163.55%	161.04%	156.92%	113.37%	101.30%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	4.04%	6.42%	4.19%	3.12%	4.22%	5.00%	7.79%	-
YoY %	-37.07%	53.22%	34.29%	-26.07%	-15.60%	-35.82%	-	-
Horiz. %	51.86%	82.41%	53.79%	40.05%	54.17%	64.18%	100.00%	-
ROE	4.00%	6.48%	4.83%	4.97%	7.57%	7.01%	10.24%	-
YoY %	-38.27%	34.16%	-2.82%	-34.35%	7.99%	-31.54%	-	-
Horiz. %	39.06%	63.28%	47.17%	48.54%	73.93%	68.46%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	51.93	105.60	100.23	114.49	171.46	123.23	96.27	-9.76%
YoY %	-50.82%	5.36%	-12.46%	-33.23%	39.14%	28.00%	-	-
Horiz. %	53.94%	109.69%	104.11%	118.93%	178.10%	128.00%	100.00%	-
EPS	2.20	6.95	4.41	4.43	7.30	5.89	7.58	-18.61%
YoY %	-68.35%	57.60%	-0.45%	-39.32%	23.94%	-22.30%	-	-
Horiz. %	29.02%	91.69%	58.18%	58.44%	96.31%	77.70%	100.00%	-
DPS	0.80	2.40	1.00	2.00	3.00	2.40	2.30	-16.12%
YoY %	-66.67%	140.00%	-50.00%	-33.33%	25.00%	4.35%	-	-
Horiz. %	34.78%	104.35%	43.48%	86.96%	130.43%	104.35%	100.00%	-
NAPS	0.55	1.07	0.91	0.87	0.94	0.84	0.74	-4.82%
YoY %	-48.60%	17.58%	4.60%	-7.45%	11.90%	13.51%	-	-
Horiz. %	74.32%	144.59%	122.97%	117.57%	127.03%	113.51%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,815,031
RPS	50.38	50.49	47.15	52.32	55.88	36.70	28.30	10.07%
YoY %	-0.22%	7.08%	-9.88%	-6.37%	52.26%	29.68%	-	-
Horiz. %	178.02%	178.41%	166.61%	184.88%	197.46%	129.68%	100.00%	-
EPS	2.13	3.32	2.07	1.98	2.32	1.75	2.23	-0.76%
YoY %	-35.84%	60.39%	4.55%	-14.66%	32.57%	-21.52%	-	-
Horiz. %	95.52%	148.88%	92.83%	88.79%	104.04%	78.48%	100.00%	-
DPS	0.78	1.15	0.47	0.91	0.98	0.71	0.68	2.31%
YoY %	-32.17%	144.68%	-48.35%	-7.14%	38.03%	4.41%	-	-
Horiz. %	114.71%	169.12%	69.12%	133.82%	144.12%	104.41%	100.00%	-
NAPS	0.5336	0.5116	0.4281	0.3976	0.3063	0.2502	0.2176	16.10%
YoY %	4.30%	19.50%	7.67%	29.81%	22.42%	14.98%	-	-
Horiz. %	245.22%	235.11%	196.74%	182.72%	140.76%	114.98%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	1.20	2.74	1.35	0.81	3.05	1.50	1.34	-
P/RPS	2.31	2.59	1.35	0.71	1.78	1.22	1.39	8.82%
YoY %	-10.81%	91.85%	90.14%	-60.11%	45.90%	-12.23%	-	-
Horiz. %	166.19%	186.33%	97.12%	51.08%	128.06%	87.77%	100.00%	-
P/EPS	54.61	39.50	30.74	18.73	42.85	25.47	17.68	20.65%
YoY %	38.25%	28.50%	64.12%	-56.29%	68.24%	44.06%	-	-
Horiz. %	308.88%	223.42%	173.87%	105.94%	242.36%	144.06%	100.00%	-
EY	1.83	2.53	3.25	5.34	2.33	3.93	5.66	-17.13%
YoY %	-27.67%	-22.15%	-39.14%	129.18%	-40.71%	-30.57%	-	-
Horiz. %	32.33%	44.70%	57.42%	94.35%	41.17%	69.43%	100.00%	-
DY	0.67	0.88	0.74	2.47	0.98	1.60	1.72	-14.52%
YoY %	-23.86%	18.92%	-70.04%	152.04%	-38.75%	-6.98%	-	-
Horiz. %	38.95%	51.16%	43.02%	143.60%	56.98%	93.02%	100.00%	-
P/NAPS	2.18	2.56	1.48	0.93	3.24	1.79	1.81	3.14%
YoY %	-14.84%	72.97%	59.14%	-71.30%	81.01%	-1.10%	-	-
Horiz. %	120.44%	141.44%	81.77%	51.38%	179.01%	98.90%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	25/03/22	30/03/21	26/03/20	26/03/19	28/03/18	28/03/17	28/03/16	-
Price	1.01	2.83	0.725	1.04	2.52	1.74	1.26	-
P/RPS	1.94	2.68	0.72	0.91	1.47	1.41	1.31	6.75%
YoY %	-27.61%	272.22%	-20.88%	-38.10%	4.26%	7.63%	-	-
Horiz. %	148.09%	204.58%	54.96%	69.47%	112.21%	107.63%	100.00%	-
P/EPS	45.96	40.80	16.51	24.05	35.40	29.54	16.62	18.45%
YoY %	12.65%	147.12%	-31.35%	-32.06%	19.84%	77.74%	-	-
Horiz. %	276.53%	245.49%	99.34%	144.71%	213.00%	177.74%	100.00%	-
EY	2.18	2.45	6.06	4.16	2.82	3.39	6.02	-15.56%
YoY %	-11.02%	-59.57%	45.67%	47.52%	-16.81%	-43.69%	-	-
Horiz. %	36.21%	40.70%	100.66%	69.10%	46.84%	56.31%	100.00%	-
DY	0.79	0.85	1.38	1.92	1.19	1.38	1.83	-13.05%
YoY %	-7.06%	-38.41%	-28.12%	61.34%	-13.77%	-24.59%	-	-
Horiz. %	43.17%	46.45%	75.41%	104.92%	65.03%	75.41%	100.00%	-
P/NAPS	1.84	2.64	0.80	1.20	2.68	2.07	1.70	1.32%
YoY %	-30.30%	230.00%	-33.33%	-55.22%	29.47%	21.76%	-	-
Horiz. %	108.24%	155.29%	47.06%	70.59%	157.65%	121.76%	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