[VS] YoY Quarter Result on 31-Jan-2020 [#2]

Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -30.94%
YoY- -12.51%
Quarter Report
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 1,147,007 1,014,111 999,307 820,328 982,647 1,113,297 763,838 7.00%
PBT 38,843 54,075 85,241 43,510 49,409 68,515 60,557 -7.13%
Tax -11,132 -11,764 -21,663 -12,242 -13,835 -12,851 -18,581 -8.18%
NP 27,711 42,311 63,578 31,268 35,574 55,664 41,976 -6.68%
-
NP to SH 30,360 44,487 63,794 33,197 37,943 45,279 35,506 -2.57%
-
Tax Rate 28.66% 21.75% 25.41% 28.14% 28.00% 18.76% 30.68% -
Total Cost 1,119,296 971,800 935,729 789,060 947,073 1,057,633 721,862 7.58%
-
Net Worth 2,265,897 2,099,320 2,012,792 1,684,151 1,564,100 1,205,245 987,584 14.83%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 11,521 15,267 22,573 - 17,978 19,232 14,108 -3.31%
Div Payout % 37.95% 34.32% 35.38% - 47.38% 42.48% 39.74% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 2,265,897 2,099,320 2,012,792 1,684,151 1,564,100 1,205,245 987,584 14.83%
NOSH 3,856,589 3,827,808 1,891,781 1,862,756 1,815,031 1,311,365 1,175,695 21.88%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 2.42% 4.17% 6.36% 3.81% 3.62% 5.00% 5.50% -
ROE 1.34% 2.12% 3.17% 1.97% 2.43% 3.76% 3.60% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 29.87 26.57 53.12 44.32 54.66 86.83 64.97 -12.14%
EPS 0.79 1.17 3.39 1.79 2.11 3.53 3.02 -20.02%
DPS 0.30 0.40 1.20 0.00 1.00 1.50 1.20 -20.62%
NAPS 0.59 0.55 1.07 0.91 0.87 0.94 0.84 -5.71%
Adjusted Per Share Value based on latest NOSH - 1,862,756
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 29.64 26.20 25.82 21.20 25.39 28.77 19.74 7.00%
EPS 0.78 1.15 1.65 0.86 0.98 1.17 0.92 -2.71%
DPS 0.30 0.39 0.58 0.00 0.46 0.50 0.36 -2.99%
NAPS 0.5855 0.5425 0.5201 0.4352 0.4042 0.3114 0.2552 14.83%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.97 1.20 2.74 1.35 0.81 3.05 1.50 -
P/RPS 3.25 4.52 5.16 3.05 1.48 3.51 2.31 5.85%
P/EPS 122.70 102.96 80.80 75.26 38.38 86.37 49.67 16.25%
EY 0.81 0.97 1.24 1.33 2.61 1.16 2.01 -14.05%
DY 0.31 0.33 0.44 0.00 1.23 0.49 0.80 -14.60%
P/NAPS 1.64 2.18 2.56 1.48 0.93 3.24 1.79 -1.44%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 22/03/23 25/03/22 30/03/21 26/03/20 26/03/19 28/03/18 28/03/17 -
Price 0.82 1.01 2.83 0.725 1.04 2.52 1.74 -
P/RPS 2.75 3.80 5.33 1.64 1.90 2.90 2.68 0.43%
P/EPS 103.73 86.66 83.45 40.42 49.28 71.36 57.62 10.28%
EY 0.96 1.15 1.20 2.47 2.03 1.40 1.74 -9.43%
DY 0.37 0.40 0.42 0.00 0.96 0.60 0.69 -9.86%
P/NAPS 1.39 1.84 2.64 0.80 1.20 2.68 2.07 -6.41%

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