[VS] YoY Quarter Result on 30-Apr-2024 [#3]

Announcement Date
19-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2024
Quarter
30-Apr-2024 [#3]
Profit Trend
QoQ- 240.12%
YoY- 103.31%
Quarter Report
View:
Show?
Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 1,010,515 996,780 927,588 1,074,778 505,655 889,710 879,811 2.33%
PBT 69,704 31,495 62,882 99,616 -26,875 38,237 28,398 16.12%
Tax -20,176 -8,687 -14,792 -27,195 5,678 -12,205 -6,758 19.97%
NP 49,528 22,808 48,090 72,421 -21,197 26,032 21,640 14.78%
-
NP to SH 54,423 26,769 51,294 73,383 -19,526 31,378 21,055 17.13%
-
Tax Rate 28.95% 27.58% 23.52% 27.30% - 31.92% 23.80% -
Total Cost 960,987 973,972 879,498 1,002,357 526,852 863,678 858,171 1.90%
-
Net Worth 2,207,366 2,270,108 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 9.98%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 15,223 15,390 15,270 15,059 - 14,445 6,629 14.84%
Div Payout % 27.97% 57.49% 29.77% 20.52% - 46.04% 31.49% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 2,207,366 2,270,108 2,099,632 2,032,995 1,631,226 1,534,829 1,246,345 9.98%
NOSH 3,805,804 3,858,163 3,828,001 1,893,153 1,864,412 1,816,352 1,333,533 19.07%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 4.90% 2.29% 5.18% 6.74% -4.19% 2.93% 2.46% -
ROE 2.47% 1.18% 2.44% 3.61% -1.20% 2.04% 1.69% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 26.55 25.91 24.30 57.10 27.28 49.27 66.36 -14.14%
EPS 1.43 0.70 1.34 3.90 -1.05 1.74 1.59 -1.75%
DPS 0.40 0.40 0.40 0.80 0.00 0.80 0.50 -3.64%
NAPS 0.58 0.59 0.55 1.08 0.88 0.85 0.94 -7.72%
Adjusted Per Share Value based on latest NOSH - 3,805,804
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 25.71 25.36 23.60 27.35 12.87 22.64 22.38 2.33%
EPS 1.38 0.68 1.31 1.87 -0.50 0.80 0.54 16.91%
DPS 0.39 0.39 0.39 0.38 0.00 0.37 0.17 14.82%
NAPS 0.5616 0.5776 0.5342 0.5173 0.415 0.3905 0.3171 9.98%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.91 0.815 1.00 2.78 0.925 1.14 2.25 -
P/RPS 3.43 3.15 4.12 4.87 3.39 2.31 3.39 0.19%
P/EPS 63.64 117.14 74.42 71.31 -87.81 65.60 141.69 -12.47%
EY 1.57 0.85 1.34 1.40 -1.14 1.52 0.71 14.12%
DY 0.44 0.49 0.40 0.29 0.00 0.70 0.22 12.23%
P/NAPS 1.57 1.38 1.82 2.57 1.05 1.34 2.39 -6.75%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 19/06/24 15/06/23 24/06/22 15/06/21 23/06/20 25/06/19 28/06/18 -
Price 1.15 0.845 1.02 1.40 1.00 1.12 1.42 -
P/RPS 4.33 3.26 4.20 2.45 3.67 2.27 2.14 12.45%
P/EPS 80.42 121.46 75.91 35.91 -94.93 64.45 89.42 -1.75%
EY 1.24 0.82 1.32 2.78 -1.05 1.55 1.12 1.70%
DY 0.35 0.47 0.39 0.57 0.00 0.71 0.35 0.00%
P/NAPS 1.98 1.43 1.85 1.30 1.14 1.32 1.51 4.61%

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