[VS] YoY Quarter Result on 31-Jul-2021 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -43.47%
YoY- -23.35%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 1,213,309 1,161,669 1,004,369 941,117 882,613 1,030,376 1,010,936 3.08%
PBT 104,607 94,445 34,174 55,863 71,253 41,042 25,048 26.87%
Tax 22,773 -29,806 -12,426 -14,128 -25,038 -19,628 -1,267 -
NP 127,380 64,639 21,748 41,735 46,215 21,414 23,781 32.24%
-
NP to SH 126,659 66,084 34,570 41,484 54,120 48,413 38,441 21.96%
-
Tax Rate -21.77% 31.56% 36.36% 25.29% 35.14% 47.82% 5.06% -
Total Cost 1,085,929 1,097,030 982,621 899,382 836,398 1,008,962 987,155 1.60%
-
Net Worth 2,272,176 2,149,217 2,180,207 2,056,991 1,705,968 1,595,967 1,411,976 8.24%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 46,213 38,378 30,599 38,092 29,669 29,017 10,085 28.84%
Div Payout % 36.49% 58.08% 88.51% 91.82% 54.82% 59.94% 26.24% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 2,272,176 2,149,217 2,180,207 2,056,991 1,705,968 1,595,967 1,411,976 8.24%
NOSH 3,930,384 3,868,137 3,839,521 3,819,674 1,864,743 1,830,482 1,697,150 15.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 10.50% 5.56% 2.17% 4.43% 5.24% 2.08% 2.35% -
ROE 5.57% 3.07% 1.59% 2.02% 3.17% 3.03% 2.72% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 31.51 30.27 26.26 24.71 47.60 56.81 60.14 -10.20%
EPS 3.29 1.72 0.90 1.09 2.92 2.67 2.29 6.21%
DPS 1.20 1.00 0.80 1.00 1.60 1.60 0.60 12.23%
NAPS 0.59 0.56 0.57 0.54 0.92 0.88 0.84 -5.71%
Adjusted Per Share Value based on latest NOSH - 3,819,674
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 30.84 29.52 25.53 23.92 22.43 26.19 25.69 3.08%
EPS 3.22 1.68 0.88 1.05 1.38 1.23 0.98 21.90%
DPS 1.17 0.98 0.78 0.97 0.75 0.74 0.26 28.46%
NAPS 0.5775 0.5462 0.5541 0.5228 0.4336 0.4056 0.3588 8.24%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 1.21 0.895 1.01 1.38 1.39 1.20 1.68 -
P/RPS 3.84 2.96 3.85 5.59 2.92 2.11 2.79 5.46%
P/EPS 36.79 51.98 111.75 126.72 47.63 44.95 73.46 -10.87%
EY 2.72 1.92 0.89 0.79 2.10 2.22 1.36 12.23%
DY 0.99 1.12 0.79 0.72 1.15 1.33 0.36 18.34%
P/NAPS 2.05 1.60 1.77 2.56 1.51 1.36 2.00 0.41%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 24/09/24 26/09/23 27/09/22 24/09/21 28/09/20 26/09/19 25/09/18 -
Price 1.11 1.02 0.935 1.70 2.16 1.37 1.62 -
P/RPS 3.52 3.37 3.56 6.88 4.54 2.41 2.69 4.57%
P/EPS 33.75 59.24 103.45 156.10 74.01 51.32 70.84 -11.61%
EY 2.96 1.69 0.97 0.64 1.35 1.95 1.41 13.14%
DY 1.08 0.98 0.86 0.59 0.74 1.17 0.37 19.52%
P/NAPS 1.88 1.82 1.64 3.15 2.35 1.56 1.93 -0.43%

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