[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	50.63	50.74	47.38	52.58	56.16	36.88	28.45	10.07%
YoY %	-0.22%	7.09%	-9.89%	-6.37%	52.28%	29.63%	-	-
Horiz. %	177.96%	178.35%	166.54%	184.82%	197.40%	129.63%	100.00%	-
EPS	2.14	3.33	2.08	1.99	2.33	1.76	2.24	-0.75%
YoY %	-35.74%	60.10%	4.52%	-14.59%	32.39%	-21.43%	-	-
Horiz. %	95.54%	148.66%	92.86%	88.84%	104.02%	78.57%	100.00%	-
DPS	0.78	1.15	0.47	0.92	0.98	0.72	0.68	2.31%
YoY %	-32.17%	144.68%	-48.91%	-6.12%	36.11%	5.88%	-	-
Horiz. %	114.71%	169.12%	69.12%	135.29%	144.12%	105.88%	100.00%	-
NAPS	0.5363	0.5142	0.4302	0.3996	0.3079	0.2514	0.2187	16.10%
YoY %	4.30%	19.53%	7.66%	29.78%	22.47%	14.95%	-	-
Horiz. %	245.22%	235.12%	196.71%	182.72%	140.79%	114.95%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 16:00:00

EMA 5

Hourly

SELL

2024-07-04 15:50:00

EMA 5

5 Mins

SELL

2024-07-04 15:30:00

EMA 5

5 Mins

BUY

2024-07-04 15:00:00

EMA 5

Hourly

SELL

2024-07-04 12:15:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

935

PTRANS

PERAK TRANSIT BERHAD

934

MPI

MALAYSIAN PACIFIC INDUSTRIES

911

HLIND

HONG LEONG INDUSTRIES BHD

844

YTLPOWR

YTL POWER INTERNATIONAL BHD

744

JCY

JCY INTERNATIONAL BERHAD

694

WCT

WCT HOLDINGS BERHAD

641

MAYBANK

MALAYAN BANKING BHD

590

GENTING

GENTING BHD

589

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More