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

Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 15.3%
YoY- -30.1%
Quarter Report
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 927,588 1,074,778 505,655 889,710 879,811 854,108 507,844 10.55%
PBT 62,882 99,616 -26,875 38,237 28,398 69,801 22,338 18.81%
Tax -14,792 -27,195 5,678 -12,205 -6,758 -19,793 -4,577 21.58%
NP 48,090 72,421 -21,197 26,032 21,640 50,008 17,761 18.04%
-
NP to SH 51,294 73,383 -19,526 31,378 21,055 50,499 19,307 17.67%
-
Tax Rate 23.52% 27.30% - 31.92% 23.80% 28.36% 20.49% -
Total Cost 879,498 1,002,357 526,852 863,678 858,171 804,100 490,083 10.23%
-
Net Worth 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 860,673 16.01%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 15,270 15,059 - 14,445 6,629 17,781 9,304 8.60%
Div Payout % 29.77% 20.52% - 46.04% 31.49% 35.21% 48.19% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 1,019,463 860,673 16.01%
NOSH 3,828,001 1,893,153 1,864,412 1,816,352 1,333,533 1,185,422 1,163,072 21.95%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 5.18% 6.74% -4.19% 2.93% 2.46% 5.85% 3.50% -
ROE 2.44% 3.61% -1.20% 2.04% 1.69% 4.95% 2.24% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 24.30 57.10 27.28 49.27 66.36 72.05 43.66 -9.30%
EPS 1.34 3.90 -1.05 1.74 1.59 4.26 1.66 -3.50%
DPS 0.40 0.80 0.00 0.80 0.50 1.50 0.80 -10.90%
NAPS 0.55 1.08 0.88 0.85 0.94 0.86 0.74 -4.82%
Adjusted Per Share Value based on latest NOSH - 3,828,001
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 24.16 27.99 13.17 23.17 22.91 22.24 13.23 10.55%
EPS 1.34 1.91 -0.51 0.82 0.55 1.32 0.50 17.84%
DPS 0.40 0.39 0.00 0.38 0.17 0.46 0.24 8.88%
NAPS 0.5468 0.5295 0.4248 0.3997 0.3246 0.2655 0.2242 16.01%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 1.00 2.78 0.925 1.14 2.25 2.00 1.21 -
P/RPS 4.12 4.87 3.39 2.31 3.39 2.78 2.77 6.83%
P/EPS 74.42 71.31 -87.81 65.60 141.69 46.95 72.89 0.34%
EY 1.34 1.40 -1.14 1.52 0.71 2.13 1.37 -0.36%
DY 0.40 0.29 0.00 0.70 0.22 0.75 0.66 -8.00%
P/NAPS 1.82 2.57 1.05 1.34 2.39 2.33 1.64 1.75%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 24/06/22 15/06/21 23/06/20 25/06/19 28/06/18 13/06/17 29/06/16 -
Price 1.02 1.40 1.00 1.12 1.42 2.03 1.19 -
P/RPS 4.20 2.45 3.67 2.27 2.14 2.82 2.73 7.44%
P/EPS 75.91 35.91 -94.93 64.45 89.42 47.65 71.69 0.95%
EY 1.32 2.78 -1.05 1.55 1.12 2.10 1.39 -0.85%
DY 0.39 0.57 0.00 0.71 0.35 0.74 0.67 -8.62%
P/NAPS 1.85 1.30 1.14 1.32 1.51 2.36 1.61 2.34%

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