[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
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 1,982,102 1,986,407 1,854,924 2,058,264 2,198,444 1,443,856 1,113,578 10.07%
PBT 104,358 173,651 107,179 94,727 122,921 106,050 110,671 -0.97%
Tax -24,297 -46,203 -29,511 -30,551 -30,108 -33,840 -23,873 0.29%
NP 80,061 127,448 77,668 64,176 92,813 72,210 86,798 -1.33%
-
NP to SH 83,879 130,471 81,270 77,753 91,270 69,014 87,677 -0.73%
-
Tax Rate 23.28% 26.61% 27.53% 32.25% 24.49% 31.91% 21.57% -
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%
-
Net Worth 2,099,320 2,012,792 1,684,151 1,564,100 1,205,245 984,240 855,949 16.11%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 30,535 45,146 18,507 35,956 38,465 28,121 26,603 2.32%
Div Payout % 36.40% 34.60% 22.77% 46.24% 42.14% 40.75% 30.34% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 2,099,320 2,012,792 1,684,151 1,564,100 1,205,245 984,240 855,949 16.11%
NOSH 3,827,808 1,891,781 1,862,756 1,815,031 1,311,365 1,171,714 1,156,688 22.05%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 4.04% 6.42% 4.19% 3.12% 4.22% 5.00% 7.79% -
ROE 4.00% 6.48% 4.83% 4.97% 7.57% 7.01% 10.24% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 51.93 105.60 100.23 114.49 171.46 123.23 96.27 -9.76%
EPS 2.20 6.95 4.41 4.43 7.30 5.89 7.58 -18.61%
DPS 0.80 2.40 1.00 2.00 3.00 2.40 2.30 -16.12%
NAPS 0.55 1.07 0.91 0.87 0.94 0.84 0.74 -4.82%
Adjusted Per Share Value based on latest NOSH - 1,815,031
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 50.39 50.50 47.15 52.32 55.89 36.70 28.31 10.07%
EPS 2.13 3.32 2.07 1.98 2.32 1.75 2.23 -0.76%
DPS 0.78 1.15 0.47 0.91 0.98 0.71 0.68 2.31%
NAPS 0.5337 0.5117 0.4281 0.3976 0.3064 0.2502 0.2176 16.11%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
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%
P/EPS 54.61 39.50 30.74 18.73 42.85 25.47 17.68 20.65%
EY 1.83 2.53 3.25 5.34 2.33 3.93 5.66 -17.13%
DY 0.67 0.88 0.74 2.47 0.98 1.60 1.72 -14.52%
P/NAPS 2.18 2.56 1.48 0.93 3.24 1.79 1.81 3.14%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
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%
P/EPS 45.96 40.80 16.51 24.05 35.40 29.54 16.62 18.45%
EY 2.18 2.45 6.06 4.16 2.82 3.39 6.02 -15.56%
DY 0.79 0.85 1.38 1.92 1.19 1.38 1.83 -13.05%
P/NAPS 1.84 2.64 0.80 1.20 2.68 2.07 1.70 1.32%

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