[VS] YoY Quarter Result on 31-Oct-2023 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
20-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2024
Quarter
31-Oct-2023 [#1]
Profit Trend
QoQ- -25.88%
YoY- -19.31%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 1,110,831 1,153,098 1,294,327 967,991 987,100 1,034,596 1,075,617 0.53%
PBT 43,730 64,152 80,860 50,283 88,410 63,669 45,318 -0.59%
Tax -14,615 -16,362 -21,572 -12,533 -24,540 -17,269 -16,716 -2.21%
NP 29,115 47,790 59,288 37,750 63,870 46,400 28,602 0.29%
-
NP to SH 30,598 48,984 60,707 39,392 66,677 48,073 39,810 -4.28%
-
Tax Rate 33.42% 25.51% 26.68% 24.92% 27.76% 27.12% 36.89% -
Total Cost 1,081,716 1,105,308 1,235,039 930,241 923,230 988,196 1,047,015 0.54%
-
Net Worth 2,285,166 2,231,198 2,302,231 2,097,744 1,798,453 1,652,866 1,441,396 7.97%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 15,492 11,540 19,185 15,256 22,480 18,365 17,159 -1.68%
Div Payout % 50.63% 23.56% 31.60% 38.73% 33.72% 38.20% 43.10% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 2,285,166 2,231,198 2,302,231 2,097,744 1,798,453 1,652,866 1,441,396 7.97%
NOSH 3,873,164 3,878,382 3,847,622 3,827,158 1,890,857 1,854,251 1,715,948 14.51%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 2.62% 4.14% 4.58% 3.90% 6.47% 4.48% 2.66% -
ROE 1.34% 2.20% 2.64% 1.88% 3.71% 2.91% 2.76% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 28.68 29.97 33.73 25.38 52.69 56.33 62.68 -12.20%
EPS 0.79 1.27 1.58 1.03 3.56 2.62 2.32 -16.42%
DPS 0.40 0.30 0.50 0.40 1.20 1.00 1.00 -14.15%
NAPS 0.59 0.58 0.60 0.55 0.96 0.90 0.84 -5.71%
Adjusted Per Share Value based on latest NOSH - 3,878,382
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 28.23 29.31 32.89 24.60 25.09 26.29 27.34 0.53%
EPS 0.78 1.24 1.54 1.00 1.69 1.22 1.01 -4.21%
DPS 0.39 0.29 0.49 0.39 0.57 0.47 0.44 -1.98%
NAPS 0.5808 0.567 0.5851 0.5331 0.4571 0.4201 0.3663 7.97%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.975 0.89 0.845 1.58 2.34 1.40 1.60 -
P/RPS 3.40 2.97 2.51 6.23 4.44 2.49 2.55 4.90%
P/EPS 123.42 69.89 53.41 152.98 65.75 53.48 68.97 10.17%
EY 0.81 1.43 1.87 0.65 1.52 1.87 1.45 -9.24%
DY 0.41 0.34 0.59 0.25 0.51 0.71 0.62 -6.65%
P/NAPS 1.65 1.53 1.41 2.87 2.44 1.56 1.90 -2.32%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 03/12/24 20/12/23 16/12/22 16/12/21 17/12/20 12/12/19 14/12/18 -
Price 1.06 0.825 0.935 1.30 2.63 1.32 1.17 -
P/RPS 3.70 2.75 2.77 5.12 4.99 2.34 1.87 12.03%
P/EPS 134.18 64.79 59.10 125.87 73.89 50.43 50.43 17.69%
EY 0.75 1.54 1.69 0.79 1.35 1.98 1.98 -14.92%
DY 0.38 0.36 0.53 0.31 0.46 0.76 0.85 -12.54%
P/NAPS 1.80 1.42 1.56 2.36 2.74 1.47 1.39 4.39%

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